Mapletree Industrial Trust

Tokyo Acquisition And Occupancy Gains To Propel Growth In Data Center Market

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

12 Dec 24

Updated

31 Aug 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-11.8%

7D

-1.5%

Loading

1Y

-11.8%

7D

-1.5%

You can edit this narrative until Sep 1 10:10 AM. Then, changes will post as Updates.

Author's Valuation

S$2.218.6% undervalued

AnalystConsensusTarget Fair Value

Shared on 31 Aug 25

Fair value Decreased 2.34%

The consensus price target for Mapletree Industrial Trust has been revised downward, primarily reflecting a slight decrease in the Future P/E ratio, with fair value now at SGD2.21. What's in the News Declared 1QFY25/26 distribution of 3.27 Singapore cents per unit, comprising 2.50 cents taxable income, 0.21 cent tax-exempt income, and 0.56 cent capital component.

Shared on 01 May 25

Fair value Decreased 13%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Increased 15%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 8.95%

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Decreased 0.80%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Increased 12%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

S$2.21

8.6% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

1.04%

Industrial REITs revenue growth rate

0.15%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

8.04%

Calculation

S$394.42m

Earnings '28

x

20.04x

PE Ratio '28

=

S$7.90b

Market Cap '28

S$7.90b

Market Cap '28

/

2.88b

No. shares '28

=

S$2.75

Share Price '28

S$2.75 Share Price '28

Discounted to 2025 @ 7.54% p.a.

=

S$2.21

Fair Value '25