
ESR-REIT
OTC:CGIUF

Intrinsic Value
The intrinsic value of one
CGIUF
stock under the Base Case scenario is
0.343
USD.
Compared to the current market price of 1.825 USD,
ESR-REIT
is
Overvalued by 81%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ESR-REIT
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
ESR-REIT
Balance Sheet Decomposition
ESR-REIT
Current Assets | 156.1m |
Cash & Short-Term Investments | 83.9m |
Receivables | 60.5m |
Other Current Assets | 11.7m |
Non-Current Assets | 5.9B |
Long-Term Investments | 5.9B |
Other Non-Current Assets | 1.3m |
Free Cash Flow Analysis
ESR-REIT
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
ESR-REIT
Revenue
|
370.5m
SGD
|
Cost of Revenue
|
-137.2m
SGD
|
Gross Profit
|
233.3m
SGD
|
Operating Expenses
|
0
SGD
|
Operating Income
|
233.3m
SGD
|
Other Expenses
|
-381.3m
SGD
|
Net Income
|
-148.1m
SGD
|
CGIUF Profitability Score
Profitability Due Diligence
ESR-REIT's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
ESR-REIT's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
CGIUF Solvency Score
Solvency Due Diligence
ESR-REIT's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
ESR-REIT's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CGIUF Price Targets Summary
ESR-REIT
Dividends
Current shareholder yield for CGIUF is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CGIUF
stock under the Base Case scenario is
0.343
USD.
Compared to the current market price of 1.825 USD,
ESR-REIT
is
Overvalued by 81%.