City Developments

Aging Demographics And Tight Regulations Will Curb Prospects

AnalystLowTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

17 Aug 25

Updated

20 Aug 25

AnalystLowTarget's Fair Value

S$4.80

41.5% overvalued

20 Aug

S$6.79

30.6%

0.9%

Author's Valuation

S$4.8

41.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

S$4.8

41.5% overvalued

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$348.93m

Earnings '28

16.72x

PE Ratio '28

S$5.84b

Market Cap '28

S$5.84b

Market Cap '28

893.40m

No. shares '28

S$6.53

Share Price '28

S$6.53 Share Price '28

Discounted to 2025 @ 10.83% p.a.

S$4.80

Fair Value '25