CDL Hospitality Trusts
SGX:J85
Intrinsic Value
The intrinsic value of one J85 stock under the Base Case scenario is 1.36 SGD. Compared to the current market price of 0.775 SGD, CDL Hospitality Trusts is Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
CDL Hospitality Trusts
Fundamental Analysis

Revenue & Expenses Breakdown
CDL Hospitality Trusts
Balance Sheet Decomposition
CDL Hospitality Trusts
Current Assets | 113.7m |
Cash & Short-Term Investments | 78.3m |
Receivables | 32.2m |
Other Current Assets | 3.2m |
Non-Current Assets | 3.3B |
Long-Term Investments | 2.5B |
PP&E | 846.5m |
Other Non-Current Assets | 13.7m |
Free Cash Flow Analysis
CDL Hospitality Trusts
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
CDL Hospitality Trusts
Revenue
|
260.3m
SGD
|
Cost of Revenue
|
-140.5m
SGD
|
Gross Profit
|
119.8m
SGD
|
Operating Expenses
|
-30.5m
SGD
|
Operating Income
|
89.2m
SGD
|
Other Expenses
|
-74.9m
SGD
|
Net Income
|
14.4m
SGD
|
J85 Profitability Score
Profitability Due Diligence
CDL Hospitality Trusts's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
CDL Hospitality Trusts's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
J85 Solvency Score
Solvency Due Diligence
CDL Hospitality Trusts's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Score
CDL Hospitality Trusts's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
J85 Price Targets Summary
CDL Hospitality Trusts
According to Wall Street analysts, the average 1-year price target for J85 is 0.855 SGD with a low forecast of 0.707 SGD and a high forecast of 1.155 SGD.
Dividends
Current shareholder yield for J85 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 J85 stock under the Base Case scenario is 1.36 SGD.
Compared to the current market price of 0.775 SGD, CDL Hospitality Trusts is Undervalued by 43%.