City Developments

Capital Recycling And Global Expansion Will Unlock Value

AnalystConsensusTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

17 Aug 25

Updated

21 Aug 25

AnalystConsensusTarget's Fair Value

S$7.23

6.0% undervalued

21 Aug

S$6.79

30.6%

0.9%

Author's Valuation

S$7.2

6.0% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

S$7.2

6.0% 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$485.96m

Earnings '28

18.08x

PE Ratio '28

S$8.78b

Market Cap '28

S$8.78b

Market Cap '28

893.40m

No. shares '28

S$9.83

Share Price '28

S$9.83 Share Price '28

Discounted to 2025 @ 10.83% p.a.

S$7.22

Fair Value '25