CapitaLand Integrated Commercial Trust

OTCPK:CPAM.F Stock Report

Market Cap: US$10.4b

CapitaLand Integrated Commercial Trust Valuation

Is CPAM.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CPAM.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
US$2.01
Fair Value
37.3% undervalued intrinsic discount
16
Number of Analysts

Below Fair Value: CPAM.F ($1.26) is trading below our estimate of fair value ($2.01)

Significantly Below Fair Value: CPAM.F is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CPAM.F?

Key metric: As CPAM.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CPAM.F. This is calculated by dividing CPAM.F's market cap by their current earnings.
What is CPAM.F's PE Ratio?
PE Ratio16.9x
EarningsS$839.66m
Market CapS$14.16b

Price to Earnings Ratio vs Peers

How does CPAM.F's PE Ratio compare to its peers?

The above table shows the PE ratio for CPAM.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average26x
FRT Federal Realty Investment Trust
30.4x3.2%US$8.9b
REG Regency Centers
31.9x5.2%US$12.8b
BRX Brixmor Property Group
23.8x-0.2%US$8.0b
NNN NNN REIT
18x2.3%US$7.3b
CPAM.F CapitaLand Integrated Commercial Trust
16.9x2.8%US$14.2b

Price-To-Earnings vs Peers: CPAM.F is good value based on its Price-To-Earnings Ratio (16.9x) compared to the peer average (26.6x).

Price to Earnings Ratio vs Industry

How does CPAM.F's PE Ratio compare vs other companies in the US Retail REITs Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
SITC SITE Centers
1.1x-116.0%US$783.83m
RVIC Retail Value
0.2xn/aUS$5.72m
No more companies available in this PE range
CPAM.F 16.9xIndustry Avg. 31.9xNo. of Companies5PE01632486480+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CPAM.F is good value based on its Price-To-Earnings Ratio (16.9x) compared to the US Retail REITs industry average (32.5x).

Price to Earnings Ratio vs Fair Ratio

What is CPAM.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CPAM.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio16.9x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate CPAM.F's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CPAM.F forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Currentn/a
US$1.68
0%
5.0%US$1.89US$1.50n/a16
Jan ’26US$1.35
US$1.70
+26.2%
5.4%US$1.90US$1.50n/a16
Dec ’25US$1.46
US$1.73
+18.7%
5.3%US$1.93US$1.53n/a16
Nov ’25US$1.64
US$1.77
+7.9%
5.7%US$1.99US$1.60n/a15
Oct ’25US$1.66
US$1.78
+7.4%
4.7%US$1.95US$1.63n/a15
Sep ’25US$1.65
US$1.70
+3.3%
4.1%US$1.80US$1.57n/a15
Aug ’25n/a
US$1.64
0%
3.7%US$1.73US$1.51n/a15
Jul ’25US$1.46
US$1.63
+11.7%
4.3%US$1.74US$1.51n/a15
Jun ’25US$1.45
US$1.63
+12.6%
4.3%US$1.73US$1.50n/a15
May ’25US$1.45
US$1.60
+10.8%
4.9%US$1.72US$1.45n/a16
Apr ’25US$1.45
US$1.64
+12.8%
5.3%US$1.76US$1.48n/a16
Mar ’25US$1.37
US$1.61
+17.9%
5.3%US$1.74US$1.46n/a16
Feb ’25US$1.50
US$1.61
+7.9%
6.2%US$1.75US$1.43n/a17
Jan ’25US$1.51
US$1.58
+5.3%
5.7%US$1.73US$1.42US$1.3517
Dec ’24US$1.37
US$1.58
+15.7%
6.6%US$1.73US$1.38US$1.4616
Nov ’24US$1.29
US$1.56
+21.1%
7.0%US$1.72US$1.36US$1.6416
Oct ’24US$1.34
US$1.64
+23.2%
4.6%US$1.72US$1.47US$1.6616
Sep ’24n/a
US$1.66
0%
4.5%US$1.73US$1.47US$1.6517
Aug ’24US$1.51
US$1.70
+12.6%
4.5%US$1.80US$1.50n/a17
Jul ’24n/a
US$1.68
0%
4.3%US$1.77US$1.47US$1.4617
Jun ’24US$1.49
US$1.69
+13.5%
4.3%US$1.78US$1.48US$1.4517
May ’24US$1.53
US$1.69
+10.6%
4.9%US$1.80US$1.50US$1.4517
Apr ’24n/a
US$1.69
0%
4.9%US$1.80US$1.50US$1.4517
Mar ’24n/a
US$1.67
0%
6.0%US$1.79US$1.42US$1.3718
Feb ’24n/a
US$1.71
0%
6.9%US$1.95US$1.45US$1.5018
Jan ’24n/a
US$1.63
0%
7.0%US$1.87US$1.40US$1.5118
Analyst Price Target
Consensus Narrative from 16 Analysts
US$1.50
Fair Value
15.7% undervalued intrinsic discount
16
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/10 04:27
End of Day Share Price 2025/01/02 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

CapitaLand Integrated Commercial Trust is covered by 38 analysts. 15 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Tricia SongBarclays
Kang Ho ChongBNP Paribas Securities (Asia)
Donald ChuaBofA Global Research