Valuation Mapletree Logistics Trust

Stocks

Market Closed - Singapore S.E. Other stock markets 13:05:02 10/07/2026 +04			5-day change	1st Jan Change
1.230 ^SGD	0.00%		+0.82%	-6.82%

06-15	Mapletree Logistics Trust Subsidiary Enters into New Loan Agreement with Conditions Affecting SGD 5,581 Million of Debt Facilities	CI
05-05	OCBC Upgrades Mapletree Logistics Trust to Buy from Hold, Price Target is SG$1.36	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,848	8,235	7,291	6,637	5,878	6,297	-	-
Change	-	-6.92%	-11.47%	-8.97%	-11.45%	7.14%	-	-
Enterprise Value (EV) ¹	13,467	12,810	12,296	11,920	11,065	11,625	11,678	11,672
Change	-	-4.88%	-4.01%	-3.06%	-7.18%	5.06%	0.46%	-0.05%
P/E	10.7x	15.1x	23.9x	35.9x	23.2x	21.6x	21x	21.7x
PBR	1.25x	1.19x	1.06x	1x	0.91x	0.97x	0.98x	0.99x
PEG	-	-0.4x	-0.5x	-0.9x	0.6x	1.4x	7.43x	-6.46x
Capitalization / Revenue	13x	11.3x	9.93x	9.13x	8.3x	8.66x	8.51x	8.36x
EV / Revenue	19.8x	17.5x	16.8x	16.4x	15.6x	16x	15.8x	15.5x
EV / EBITDA	26.4x	24.6x	23.7x	22.6x	21.2x	22.1x	21.7x	21.5x
EV / EBIT	26.5x	24.8x	23.9x	22.8x	21.5x	22.2x	21.8x	21.5x
EV / FCF	-35.8x	36.6x	21.4x	25.3x	21.6x	22.9x	19.3x	18.9x
FCF Yield	-2.79%	2.73%	4.66%	3.95%	4.62%	4.37%	5.19%	5.28%
Dividend per Share ²	0.0879	0.0901	0.09	0.0805	0.0726	0.0721	0.0741	0.0753
Rate of return	4.75%	5.27%	6.17%	6.15%	6.31%	5.86%	6.02%	6.12%
EPS ²	0.1723	0.1136	0.0611	0.0365	0.0496	0.057	0.0586	0.0566
Distribution rate	51%	79.3%	147%	221%	146%	126%	126%	133%
Net sales ¹	678.6	730.6	733.9	727	708.3	727.4	740.3	752.9
EBITDA ¹	511	521.6	518.9	527.4	522.2	526.9	538.6	543.7
EBIT ¹	507.4	517.5	513.9	522	515.4	524.6	536.3	543.6
Net income ¹	762.9	545.1	303.1	183.5	254.5	301.1	308.5	314.8
Net Debt ¹	4,619	4,575	5,005	5,283	5,187	5,327	5,381	5,375
Reference price ²	1.850	1.710	1.460	1.310	1.150	1.230	1.230	1.230
Nbr of stocks (in thousands)	4,782,707	4,816,004	4,993,959	5,066,733	5,110,907	5,119,897	-	-
Announcement Date	28/04/22	01/05/23	29/04/24	23/04/25	30/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAPLETREE LOGISTICS TRUST	21.58x	15.98x	22.06x	5.86%	4.88B
PROLOGIS, INC.	45.48x	19.24x	25.13x	3.04%	131B
GOODMAN GROUP	24.75x	19.97x	22.92x	1.01%	42.63B
EASTGROUP PROPERTIES, INC.	35.86x	16.4x	23.23x	3.03%	11.25B
FIRST INDUSTRIAL REALTY TRUST, INC.	28.37x	13.96x	20.71x	3.04%	8.62B
REXFORD INDUSTRIAL REALTY, INC.	27.34x	11.08x	15.73x	5.11%	7.64B
STAG INDUSTRIAL, INC.	34.87x	11.8x	16.24x	3.96%	7.45B
FIBRA PROLOGIS	15.93x	13.56x	17.45x	4.39%	7.38B
TERRENO REALTY CORPORATION	35.65x	16.3x	24.88x	3.05%	7.37B
TRITAX BIG BOX REIT PLC	8.34x	19.11x	21.59x	5.17%	5.92B
Average	27.82x	15.74x	20.99x	3.77%	23.46B
Weighted average by Cap.	37.02x	18.20x	23.48x	2.92%