Valuation Lendlease Global Commercial REIT

Stocks

Delayed Singapore S.E. 05:07:42 14/09/26 pm AEST			5-day change	1st Jan Change
0.5450 ^SGD	-0.91%		-3.57%	-12.90%

12/08	Lendlease Global Commercial REIT Gets Tax Ruling on SG$120 Million Bonds	MT
04/08	Lendlease Global Commercial REIT Reports Earnings Results for the Full Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	968.4	1,810	1,534	1,331	1,272	1,822	-	-
Change	-	86.94%	-15.28%	-13.22%	-4.4%	43.24%	-	-
Enterprise Value (EV) ¹	1,262	3,209	2,992	2,833	2,871	3,501	3,435	3,434
Change	-	154.3%	-6.76%	-5.31%	1.36%	21.93%	16.11%	-0.02%
P/E	-513x	8.09x	15.1x	22.6x	24x	15.3x	16.1x	15.9x
PBR	0.84x	1.02x	0.84x	0.74x	0.69x	0.81x	0.79x	0.8x
PEG	-	-0x	-0.3x	-0.5x	-1.9x	0.2x	-3.22x	16.99x
Capitalization / Revenue	12.3x	17.8x	7.49x	6.02x	6.16x	8.91x	7.43x	7.21x
EV / Revenue	16x	31.6x	14.6x	12.8x	13.9x	16.5x	14x	13.6x
EV / EBITDA	26.2x	53.8x	22.9x	19.7x	22.5x	27x	22.3x	21.6x
EV / EBIT	26.2x	53.8x	22.9x	19.7x	22.5x	27x	22.3x	21.6x
EV / FCF	-	-	-	-	-	-	21,100,455x	18,075,285x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	0.0468	0.0485	0.047	0.0387	0.036	0.037	0.0382	0.039
Rate of return	5.71%	6.1%	7.12%	6.91%	6.92%	6.49%	6.95%	7.08%
EPS ²	-0.0016	0.0983	0.0436	0.0248	0.0217	0.0373	0.0342	0.0345
Distribution rate	-2,925%	49.3%	108%	156%	166%	99.2%	112%	113%
Net sales ¹	78.65	101.7	204.9	220.9	206.5	211.9	245.2	252.7
EBITDA ¹	48.22	59.64	130.9	143.5	127.5	129.7	153.8	159.1
EBIT ¹	48.22	59.64	130.9	143.5	127.5	129.7	153.8	159.3
Net income ¹	-1.937	140.4	99.92	58.23	52.41	107	101.8	104.6
Net Debt ¹	293.3	1,398	1,458	1,502	1,599	1,612	1,613	1,612
Reference price ²	0.8200	0.7950	0.6600	0.5600	0.5200	0.5500	0.5500	0.5500
Nbr of stocks (in thousands)	1,180,996	2,277,126	2,323,662	2,376,578	2,446,669	3,313,371	-	-
Announcement Date	9/8/21	7/8/22	7/8/23	5/8/24	4/8/25	3/8/26	-	-

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.($)
LENDLEASE GLOBAL COMMERCIAL REIT	15.28x	13.88x	21.98x	6.66%	1.44B
REALTY INCOME CORPORATION	39.41x	15.31x	15.82x	5.48%	56.12B
SEGRO PLC	16.46x	23.17x	27.76x	3.5%	17.08B
UNIBAIL-RODAMCO-WESTFIELD SE	8.07x	11.94x	14.62x	5.94%	15.58B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.33x	23.47x	5.27%	14.32B
KLÉPIERRE	9.29x	13.33x	15.88x	5.38%	12.2B
FEDERAL REALTY INVESTMENT TRUST	26.98x	10.79x	16.97x	3.99%	9.94B
MERLIN PROPERTIES SOCIMI, S.A.	7.69x	20.19x	27.31x	3.23%	9.43B
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	9.23B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.99x	7.52x	12.08x	5.63%	8.91B
Average	19.07x	14.42x	19.44x	5.16%	15.42B
Weighted average by Cap.	24.62x	15.11x	18.51x	5.13%