CDL HOSPITALITY TRUSTS (J85) fair value: what the stock is really worth
We calculate from audited financials what CDL HOSPITALITY TRUSTS is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch CDL HOSPITALITY TRUSTS for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range 0.7193 SGD – 1.31 SGD · fair‑value band 0.1700 SGD – 0.5900 SGD · the 0.7500 SGD price screens above the 0.1700 SGD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
CDL Hospitality Trusts is a stapled group comprising CDL Hospitality Real Estate Investment Trust (H-REIT), the first hotel real estate investment trust in Singapore. CDL Hospitality Business Trust (HBT), a business trust. CDLHT was listed on the Main Board of Singapore Exchange Securities Trading Limited on 19 July 2006.
Show more
CDL Hospitality Trusts is a stapled group comprising CDL Hospitality Real Estate Investment Trust (H-REIT), the first hotel real estate investment trust in Singapore. CDL Hospitality Business Trust (HBT), a business trust. CDLHT was listed on the Main Board of Singapore Exchange Securities Trading Limited on 19 July 2006. CDLHT is one of Asia's leading hospitality trusts with assets under management of S3.5 billion dollar and market capitalization of S1.1 billion dollar as at 31 December 2025. As at 31 December 2025, CDLHT owns 22 properties across 8 countries, with a total of 4,924 hotel rooms, 352 BTR apartments, 404 PBSA beds and a retail mall. The portfolio comprises six hotels and a retail mall in Singapore, two hotels in Australia, one hotel in New Zealand, two hotels in Japan, four hotels and two living assets in the United Kingdom, one hotel in Germany, one hotel in Italy and two resorts in the Maldives. The substantial value of its assets is concentrated in the central locations of Singapore. CDL Hospitality Trusts was established on June 12, 2006 and incorporated in 2006.
Stock analysis
CDL HOSPITALITY TRUSTS (J85) currently trades at 0.7500 SGD, while our model-based Fair Value estimate is 0.1700 SGD, implying the stock looks roughly 341.1% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 1.02 SGD per share, and 3 of the 11 models we run sit above the 0.7500 SGD price.
Bear case: the DCF Models group reads lowest at 0.1200 SGD, and 8 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.1700 SGD (bear) to 0.5900 SGD (bull), the price of 0.7500 SGD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 49/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
CDL HOSPITALITY TRUSTS reported revenue of 268M SGD in FY2025 versus 158M SGD in FY2021, a compound +14.1%/yr. Reported net income was −28.8M SGD in FY2025.
Key figures
Market cap 953M SGD (≈ $750M) · P/S ratio 3.64 · EPS (TTM) −0.0200 SGD · Dividend yield 1.0% · Net margin −10.8% · Return on equity −1.6% · Return on assets (EBIT) 2.6% · Operating margin 33.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −25% fair-value upside, at −77%, J85 screens richer than that median.
Fair Value models
Bear 0.1700 SGDFair Value 0.1700 SGDBull 0.5900 SGD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.9%
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−15.6% (2020) → 33.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes about as much growth as the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+16.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.5%
Yearly sales growth analysts expect, extended to five years.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Hotel & Motel · 36 stocks
Beats the industry median on 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−20% · Below median
Profitability
Return on assets1% · Below median
Net margin (TTM)−6% · Bottom 25%
Operating margin (TTM)28% · Above median
Growth and dividend
Revenue growth1% · Above median
Dividend yield (TTM)1.0% · Bottom 25%
Balance sheet
Debt / equity0.54× · Above median
Valuation Multiplesvs REIT - Hotel & Motel median · lower = cheaper
P/B0.40× · Cheaper than median
P/S (TTM)2.85× · Pricier than median
P/FCF10.7× · Pricier than median
EV/EBITDA16.2× · Priciest 25%
PEG1.31× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 22
FUTURE (revenue growth)7· sector 7
PAST (return on equity)0· sector 5
HEALTH (low debt)73· sector 74
DIVIDEND (yield)20· sector 94
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is CDL HOSPITALITY TRUSTS (J85) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 0.1700 SGD versus a price of 0.7500 SGD, about −77% upside (overvalued).
What is the fair value of J85?
Our model-based fair value for CDL HOSPITALITY TRUSTS is 0.1700 SGD (as of Sep 13, 2026), built from audited fundamentals. The current price: 0.7500 SGD.
What is the quality score of J85?
CDL HOSPITALITY TRUSTS has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for CDL HOSPITALITY TRUSTS (J85)?
Our model-based price target is the fair value of 0.1700 SGD (as of Sep 13, 2026) from 13 valuation models. Cautious scenario 0.1700 SGD, optimistic scenario 0.5900 SGD. It is a calculation from audited fundamentals, not an analyst target.
What is the CDL HOSPITALITY TRUSTS stock forecast for 2026?
Our models put fair value at 0.1700 SGD, about −77% upside versus a price of 0.7500 SGD (overvalued). Cautious scenario 0.1700 SGD, optimistic scenario 0.5900 SGD. The calculation is refreshed regularly with new filings.
What is the revenue of CDL HOSPITALITY TRUSTS (J85)?
CDL HOSPITALITY TRUSTS reported trailing-twelve-month revenue of about 268M SGD (latest available figure, as of Sep 13, 2026).
Does CDL HOSPITALITY TRUSTS pay a dividend?
CDL HOSPITALITY TRUSTS currently shows a dividend yield of about 1.01% relative to its recent price (as of Sep 13, 2026).
What growth is priced into CDL HOSPITALITY TRUSTS (J85)?
For today's price to be fair in a discounted-cash-flow model, CDL HOSPITALITY TRUSTS would have to grow free cash flow by +16.2 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +17.9 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of J85 use?
Our models discount CDL HOSPITALITY TRUSTS at 9.6 %: a base by market capitalisation (small), damped by beta 0.51, country premium for Singapore. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For CDL HOSPITALITY TRUSTS that is +16.2 % per year a year over ten years, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has CDL HOSPITALITY TRUSTS (J85) delivered so far?
Over the past 5 years revenue at CDL HOSPITALITY TRUSTS grew +17.9 % a year. The price currently implies +16.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of CDL HOSPITALITY TRUSTS (J85) growing?
The median revenue growth in the sector is +1.7 % a year. That is the yardstick for the growth priced into CDL HOSPITALITY TRUSTS (+16.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of CDL HOSPITALITY TRUSTS (J85)?
The free-cash-flow yield on the price is 7.53 %: that much free cash flow CDL HOSPITALITY TRUSTS produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of CDL HOSPITALITY TRUSTS (J85)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CDL HOSPITALITY TRUSTS it is 0.1700 SGD per share (as of Sep 13, 2026), against a price of 0.7500 SGD. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is CDL HOSPITALITY TRUSTS stock overvalued or undervalued in 2026?
As of Sep 13, 2026, J85 trades above its calculated fair value: price 0.7500 SGD, fair value 0.1700 SGD, a gap of about −77% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of J85?
No. The price is what the market pays today (0.7500 SGD); the fair value is what the company's own numbers justify (0.1700 SGD). For CDL HOSPITALITY TRUSTS the two are 0.5800 SGD per share apart. That gap is exactly why we show both numbers side by side.
How much is CDL HOSPITALITY TRUSTS worth?
The market values CDL HOSPITALITY TRUSTS at about 953M SGD (market capitalisation, as of Sep 13, 2026). Per share that is 0.7500 SGD; our models calculate a fair value of 0.1700 SGD per share.
What do the bullish and bearish scenarios say about J85?
Our models span a range for CDL HOSPITALITY TRUSTS: cautious scenario 0.1700 SGD, base 0.1700 SGD, optimistic 0.5900 SGD per share (as of Sep 13, 2026, price 0.7500 SGD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of J85?
The PEG ratio of CDL HOSPITALITY TRUSTS is 1.31 (P/E divided by earnings growth, as of Sep 13, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of CDL HOSPITALITY TRUSTS (J85)?
Balance-sheet figures for CDL HOSPITALITY TRUSTS (as of Sep 13, 2026): return on equity −0.9%, debt of 0.54 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is J85 from its 52-week high?
CDL HOSPITALITY TRUSTS trades at 0.7500 SGD, about 15% below its 52-week high of 0.8800 SGD and 1% above the low of 0.7432 SGD (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 0.1700 SGD is for.
Which stocks are comparable to CDL HOSPITALITY TRUSTS?
From the same area (Real Estate) we also value Host Hotels & Resorts, Inc, Ryman Hospitality Properties, Inc, COVH, Apple Hospitality REIT, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is CDL HOSPITALITY TRUSTS stock attractive at the current price?
The data as of Sep 13, 2026: price 0.7500 SGD, calculated fair value 0.1700 SGD (−77%), Quality Score 49/100, from 13 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of J85 calculated?
We run CDL HOSPITALITY TRUSTS through 13 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 0.1700 SGD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.6 % above its aggregate fair value. CDL HOSPITALITY TRUSTS itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of CDL HOSPITALITY TRUSTS (J85)?
The closing price on Sep 14, 2026 was 0.7500 SGD. Our model-based fair value is 0.1700 SGD, about −77% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CDL HOSPITALITY TRUSTS right now?
The price sits above even our optimistic bull case (0.5900 SGD). The favourable scenario is already priced in. The model range is unusually wide (0.1700 SGD to 0.5900 SGD). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of CDL HOSPITALITY TRUSTS
How large is the market capitalisation of CDL HOSPITALITY TRUSTS (J85)?
The market capitalisation of CDL HOSPITALITY TRUSTS is 953M SGD (≈ $750M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of CDL HOSPITALITY TRUSTS (J85)?
The price-to-sales ratio of CDL HOSPITALITY TRUSTS is 3.64 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of CDL HOSPITALITY TRUSTS (J85)?
Earnings per share at CDL HOSPITALITY TRUSTS are −0.0200 SGD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of CDL HOSPITALITY TRUSTS (J85)?
The dividend yield of CDL HOSPITALITY TRUSTS is 1.0%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of CDL HOSPITALITY TRUSTS (J85)?
The net margin of CDL HOSPITALITY TRUSTS is −10.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of CDL HOSPITALITY TRUSTS (J85)?
The return on equity (ROE) of CDL HOSPITALITY TRUSTS is −1.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of CDL HOSPITALITY TRUSTS (J85)?
On an EBIT basis the return on assets of CDL HOSPITALITY TRUSTS is 2.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of CDL HOSPITALITY TRUSTS (J85)?
The operating margin of CDL HOSPITALITY TRUSTS is 33.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CDL HOSPITALITY TRUSTS (J85)?
Revenue at CDL HOSPITALITY TRUSTS is growing +7.2% versus a year earlier (3y avg +5.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at CDL HOSPITALITY TRUSTS (J85)?
Earnings per share at CDL HOSPITALITY TRUSTS are growing −97.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does CDL HOSPITALITY TRUSTS (J85) carry?
The net debt of CDL HOSPITALITY TRUSTS is 1.2B SGD (fiscal year 2025, ≈ 16.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch CDL HOSPITALITY TRUSTS in the live analysis
One click puts CDL HOSPITALITY TRUSTS on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
