EN DE

Keppel REIT (K71U.SI) (K71U) Fair Value & Analysis

Real Estate · SG · Market cap 4.3B SGD

KR Keppel REIT (K71U.SI) K71U · SG
Price0.8750 SGD
Fair Value0.3600 SGD
Upside-58.9%
Quality60/100
Watch Keppel REIT (K71U.SI) for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 113.9% net margin
Low debt · generates free cash flow
6.08% dividend yield
Mixed vs. peers (8/15)
Evidence: Medium Range 0.2700 SGD – 0.4500 SGD Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 5 days ago

Share price −1.1% over the past month.

A solid business, but screening 59% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (0.4500 SGD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.07 SGD 0.6775 SGD Fair Value 0.3600 SGD May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 0.6775 SGD – 1.07 SGD · fair‑value band 0.2700 SGD – 0.4500 SGD · the 0.8750 SGD price screens above the 0.3600 SGD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Keppel REIT (K71U.SI) (K71U) currently trades at 0.8750 SGD, while our model-based Fair Value estimate is 0.3600 SGD, implying the stock looks roughly 58.9% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Trailing-twelve-month revenue stands at 399M SGD. Revenue grew 5.2% year over year. It earns a return on equity of 8.7%. Net debt stands at 3.6B SGD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 0.2700 SGD (bear case) to 0.4500 SGD (bull case); at 0.8750 SGD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 18% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -22% fair-value upside, at -59%, K71U screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (0.0200 SGD to 1.56 SGD). Read the values as a conservative anchor, not as a price target.
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
Highest evidence
Growth DCF 0.0200 SGD 0.2100 SGD 0.4800 SGD 80
Residual Income 0.9200 SGD 0.9800 SGD 1.10 SGD 76
P/S Multiple 0.2700 SGD 0.3600 SGD 0.4500 SGD 58
All 13 models by family
DCF Models
FCF DCF 0.0100 SGD 0.2300 SGD 0.5400 SGD 38
5Y Revenue Exit 0.0200 SGD 0.2100 SGD 39
5Y EBITDA Exit 0.1200 SGD 0.3400 SGD 41
10Y Revenue Exit 0.0600 SGD 0.2400 SGD 36
10Y EBITDA Exit 0.1200 SGD 0.3300 SGD 37
Multiples
P/S Multiple 0.2700 SGD 0.3600 SGD 0.4500 SGD 58
P/B Multiple 1.17 SGD 1.56 SGD 1.94 SGD 55
EV/EBIT 0.0300 SGD 0.2000 SGD 0.3700 SGD 53
EV/EBITDA 0.0500 SGD 0.1800 SGD 54
EV/Revenue 0.0400 SGD 43
Asset-Based
NCAV (Graham) 0.5600 SGD 0.7500 SGD 1.11 SGD 50
Growth DCF
Growth DCF 0.0200 SGD 0.2100 SGD 0.4800 SGD 80
Economic Profit
Residual Income 0.9200 SGD 0.9800 SGD 1.10 SGD 76

Widest divergence: Economic Profit (0.9800 SGD) versus DCF Models (0.1200 SGD). Highest evidence: Growth DCF (80).

Notify me when K71U reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 399M SGD
Revenue growth (YoY) +5.2%
Net margin 114%
Return on equity 8.7%
Free cash flow 223M SGD FY2025
P/E ratio 8.0
More key figures
Operating margin 68.5%
EPS (TTM) 0.1100 SGD
Dividend yield 6.1%
EPS growth (YoY) +337%
Net debt 3.6B SGD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 57 · Market factors (momentum, volatility) 50

Profitability 37
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 98
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 48
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Keppel REIT is one of Asia's leading real estate investment trusts with a portfolio of prime commercial assets in Asia Pacific's key business districts.

Full company description

Keppel REIT is one of Asia's leading real estate investment trusts with a portfolio of prime commercial assets in Asia Pacific's key business districts. Keppel REIT's objective is to generate stable income and sustainable long-term total return for its Unitholders by owning and investing in a portfolio of quality income-producing commercial real estate and real estate-related assets in Asia Pacific. Keppel REIT has a portfolio value of over 11 billion dollars, comprising properties in Singapore; the key Australian cities of Sydney, Melbourne and Perth; Seoul, South Korea; as well as Tokyo, Japan. Keppel REIT is managed by Keppel REIT Management Limited and sponsored by Keppel, a global asset manager and operator with strong expertise in sustainability-related solutions spanning the areas of infrastructure, real estate and connectivity. Keppel REIT was established on November 28, 2005 and incorporated in Singapore.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Keppel REIT (K71U.SI) reported revenue of 274M SGD in FY2025 versus 217M SGD in FY2021, a compound +6.1%/yr. Reported net income was 454M SGD in FY2025, compounding +17.2%/yr from FY2021.

Growth Quality 77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
274M SGD
Latest YoY
+4.9%
Avg. growth/yr (3Y) 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.
+7.8%
Avg. growth/yr (5Y) 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.
+10.0%
Avg. growth/yr (12Y) 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.
+1.2%
Revenue +6.1%/yr
FY21 217M SGD
FY22 219M SGD
FY23 233M SGD
FY24 262M SGD
FY25 274M SGD
Net income +17.2%/yr
FY21 241M SGD
FY22 415M SGD
FY23 178M SGD
FY24 108M SGD
FY25 454M SGD

K71U screens 59% overvalued. Compare with MERLIN Properties SOCIMI, S.A →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Keppel REIT (K71U.SI) Fair Value". https://www.fairvalue-calculator.com/stock/K71U

Peer Group

REIT - Office · 72 stocks

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.

Quality Score 61 · Top 25%
Fair Value upside −59% · Bottom 25%
Return on equity (TTM) 9% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 114% · Top 25%
Operating margin (TTM) 69% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 6.1% · Below median
Debt / equity 0.44× · Lower than median

Valuation Multiples vs REIT - Office median · lower = cheaper

P/E (TTM) 8.0× · Cheaper than 75% of peers
P/B 0.61× · Cheaper than median
P/S (TTM) 8.38× · Pricier than 75% of peers
P/FCF 15.0× · Pricier than median
EV/EBITDA 20.4× · Pricier than median
PEG 1.97× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 18
FUTURE 26 · sector 0
PAST 35 · sector 6
HEALTH 78 · sector 65
DIVIDEND 100 · sector 100

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Office stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
MERLIN Properties SOCIMI, S.A MRL €15.23 €5.66 -63%
BXP, Inc BXP $67.95 $53.27 -22%
Vornado Realty Trust VNORP $51.00 $40.45 -21%
Alexandria Real Estate Equities, Inc ARE $48.06 $58.69 +22%
Hudson Pacific Properties, Inc HPP $14.31 $4.28 -70%
Mapletree Pan Asia Commercial Trust N2IU 1.27 SGD 1.14 SGD -10%
Cousins Properties Incorporated CUZ $29.49 $17.46 -41%
Kilroy Realty Corporation KRC $36.24 $40.37 +11%
Keppel DC REIT AJBU 2.21 SGD 1.68 SGD -24%
DEXUS DXS A$5.96 A$4.49 -25%

Compare Keppel REIT (K71U.SI) with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Keppel REIT (K71U.SI) (K71U) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 0.3600 SGD versus a price of 0.8750 SGD, about −59% (overvalued).
What is the fair value of K71U?
Our model-based fair value for Keppel REIT (K71U.SI) is 0.3600 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 0.8750 SGD.
What is the quality score of K71U?
Keppel REIT (K71U.SI) has a Quality Score of 60/100. 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 revenue of Keppel REIT (K71U.SI) (K71U)?
Keppel REIT (K71U.SI) reported trailing-twelve-month revenue of about 399M SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of K71U?
The net profit margin of Keppel REIT (K71U.SI) is about 113.9%, meaning it keeps roughly 113.9% of revenue as net income. Based on the latest reported figures.
Does Keppel REIT (K71U.SI) pay a dividend?
Keppel REIT (K71U.SI) currently shows a dividend yield of about 6.08% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Keppel REIT (K71U.SI) and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.