City Developments

Urbanization, ESG And Digitalization Will Redefine Global Real Estate

AnalystHighTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

17 Aug 25

Updated

20 Aug 25

AnalystHighTarget's Fair Value

S$9.01

24.6% undervalued

20 Aug

S$6.79

30.6%

0.9%

Author's Valuation

S$9.0

24.6% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

S$9.0

24.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

14.27%

Real Estate revenue growth rate

0.25%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.83%

Calculation

S$697.88m

Earnings '28

15.70x

PE Ratio '28

S$10.95b

Market Cap '28

S$10.95b

Market Cap '28

893.40m

No. shares '28

S$12.26

Share Price '28

S$12.26 Share Price '28

Discounted to 2025 @ 10.83% p.a.

S$9.01

Fair Value '25