|
Market Closed -
Singapore S.E.
08:04:33 28/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 0.1020 USD | -4.67% |
|
-4.67% | -48.22% |
| 20/10 | Prime US REIT Secures Extensions for $617 Million in Loans | MT |
| 20/10 | Prime US REIT's Subsidiaries Prime US-Lower Tier, LLC And Prime US-Sorrento Towers, LLC Extend Loan Facilities | CI |
Company Valuation: Prime US REIT
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 975.4 | 479.1 | 285.4 | 223.7 | 283.2 | 146.6 | - | - |
| Change | - | -50.88% | -40.43% | -21.62% | 26.58% | -48.22% | - | - |
| Enterprise Value (EV) 1 | 1,591 | 1,133 | 970.2 | 833.6 | 890.2 | 796 | 813.4 | 818.1 |
| Change | - | -28.76% | -14.39% | -14.08% | 6.78% | -10.58% | 2.18% | 0.58% |
| P/E | 13.6x | -17.7x | -2.7x | 27.6x | 13x | 4.25x | 3.48x | 3.4x |
| PBR | 0.98x | 0.54x | 0.4x | 0.31x | 0.37x | 0.19x | 0.19x | 0.18x |
| PEG | - | 0x | -0x | -0x | 0x | 0.1x | 0.2x | 1.56x |
| Capitalization / Revenue | 6.22x | 2.94x | 1.79x | 1.59x | 2.12x | 1.03x | 0.95x | 0.93x |
| EV / Revenue | 10.1x | 6.95x | 6.07x | 5.91x | 6.68x | 5.57x | 5.25x | 5.17x |
| EV / EBITDA | 17.5x | 13x | 11.4x | 12x | 14.3x | 11.3x | 10.5x | 10.4x |
| EV / EBIT | 17.5x | 13x | 11.4x | 12x | 14.3x | 11.3x | 10.5x | 10.4x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0616 | 0.0596 | 0.0246 | 0.0029 | 0.0061 | 0.0128 | 0.0172 | 0.019 |
| Rate of return | 8.12% | 16.2% | 11.3% | 1.7% | 3.1% | 12.5% | 16.8% | 18.6% |
| EPS 2 | 0.0557 | -0.0208 | -0.0807 | 0.0062 | 0.0152 | 0.024 | 0.0293 | 0.03 |
| Distribution rate | 111% | -286% | -30.5% | 46.8% | 40.1% | 53.3% | 58.5% | 63.4% |
| Net sales 1 | 156.7 | 163 | 159.8 | 141 | 133.3 | 142.8 | 154.8 | 158.1 |
| EBITDA 1 | 90.93 | 87.24 | 84.96 | 69.32 | 62.16 | 70.41 | 77.25 | 79.05 |
| EBIT 1 | 90.93 | 87.24 | 84.96 | 69.32 | 62.16 | 70.41 | 77.25 | 79.05 |
| Net income 1 | 68.19 | -26.92 | -115.8 | 8.049 | 20.33 | 32.23 | 36.37 | 40.82 |
| Net Debt 1 | 615.2 | 654.1 | 684.8 | 609.9 | 607 | 649.4 | 666.7 | 671.5 |
| Reference price 2 | 0.7591 | 0.3682 | 0.2182 | 0.1710 | 0.1970 | 0.1020 | 0.1020 | 0.1020 |
| Nbr of stocks (in thousands) | 1,285,013 | 1,301,340 | 1,308,261 | 1,308,259 | 1,437,458 | 1,437,458 | - | - |
| Announcement Date | 16/2/22 | 8/2/23 | 21/2/24 | 19/2/25 | 11/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.46x | 5.62x | 11.41x | 11.96% | 154M | |
| 33.67x | 18.02x | 22.62x | 3.38% | 120B | |
| 32.41x | 14.43x | 18.53x | 4.24% | 68.69B | |
| 37.69x | 14.88x | 15.38x | 5.74% | 53.59B | |
| 18.34x | 15.52x | 17.65x | 1.13% | 38.49B | |
| 13.97x | 24.8x | 27.16x | 3.59% | 16.38B | |
| 27.58x | 10.94x | 15.04x | 4.53% | 15.9B | |
| 8.31x | 11.88x | 14.55x | 6% | 14.79B | |
| 18.13x | 16.2x | 23.54x | 5.31% | 14.13B | |
| 29.8x | 11.31x | 16.56x | 4.09% | 13.57B | |
| Average | 22.43x | 14.36x | 18.25x | 5% | 35.59B | |
| Weighted average by Cap. | 29.36x | 15.99x | 19.54x | 3.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OXMU Stock
- Valuation Prime US REIT
Select your edition
All financial news and data tailored to specific country editions
