Valuation CapitaLand Integrated Commercial Trust

Stocks

Market Closed - Singapore S.E. 13:13:35 12/08/2026 +04			5-day change	1st Jan Change
2.490 ^SGD	-0.80%		0.00%	+4.18%

05:50pm	CapitaLand Integrated Commercial Trust Announces Distribution for the Period from 29 April 2026 to 30 June 2026, Payable on 25 September 2026	CI
01:32pm	CapitaLand Integrated Commercial Trust Reports Higher H1 DPU	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,482	13,536	13,715	14,086	18,191	19,807	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	8.88%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	29,727	29,804	30,114
Change	-	7.41%	0.78%	-0.77%	22.54%	6.05%	0.26%	1.04%
P/E	12.2x	18.7x	15.9x	14.2x	19x	20.2x	18.9x	18x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.15x	1.15x	1.14x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	-9.09x	2.83x	3.33x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	11.5x	11x	10.7x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	17.2x	16.5x	16.3x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	25x	24.1x	23.4x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	25.7x	24.6x	24.2x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	19.1x	22.5x	22.3x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.24%	4.44%	4.49%
Dividend per Share ²	0.104	0.1058	0.1075	0.1088	0.1158	0.1201	0.1254	0.1297
Rate of return	5.1%	5.19%	5.22%	5.64%	4.85%	4.82%	5.04%	5.21%
EPS ²	0.1668	0.1089	0.1294	0.1357	0.126	0.1232	0.1314	0.1385
Distribution rate	62.4%	97.2%	83.1%	80.2%	91.9%	97.5%	95.5%	93.6%
Net sales ¹	1,305	1,442	1,560	1,586	1,619	1,729	1,806	1,847
EBITDA ¹	867.1	961.6	1,031	1,049	1,082	1,187	1,238	1,285
EBIT ¹	862.3	957.4	1,027	1,048	1,082	1,156	1,213	1,242
Net income ¹	1,083	725.9	869.2	933.7	937.3	1,032	1,045	1,092
Net Debt ¹	7,812	9,337	9,337	8,789	9,840	9,920	9,997	10,307
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.490	2.490	2.490
Nbr of stocks (in thousands)	6,608,618	6,635,122	6,657,723	7,298,470	7,611,318	7,954,480	-	-
Announcement Date	27/01/22	31/01/23	05/02/24	04/02/25	05/02/26	-	-	-

¹SGD in Million²SGD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.74x	17.35x	25.82x	4.78%	15.6B
REALTY INCOME CORPORATION	38.96x	15.8x	16.03x	5.27%	58.56B
SEGRO PLC	16.79x	23.43x	28.27x	3.43%	17.4B
UNIBAIL-RODAMCO-WESTFIELD SE	9.4x	12.53x	15.36x	5.31%	17.25B
KLÉPIERRE	10.69x	14.05x	16.7x	4.98%	13.09B
MERLIN PROPERTIES SOCIMI, S.A.	9.65x	21.66x	29.28x	2.91%	10.38B
FEDERAL REALTY INVESTMENT TRUST	28.16x	11.07x	17.38x	3.92%	10.14B
CAPITALAND ASCENDAS REIT	15.99x	12.21x	18.99x	6.02%	9.79B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.79x	7.21x	11.55x	5.98%	8.38B
VORNADO REALTY TRUST	-155.2x	8.4x	19.62x	1.94%	7.24B
Average	2.20x	14.37x	19.90x	4.45%	16.78B
Weighted average by Cap.	16.93x	15.38x	19.20x	4.72%