EN DE

OUE Commercial Real Estate Investment Trust (TS0U) Fair Value & Analysis

Real Estate · SG · Market cap 2.0B SGD

OC OUE Commercial Real Estate Investment Trust TS0U · SG
Price0.3500 SGD
Fair Value0.1400 SGD
Upside-60.0%
Quality64/100
Watch OUE Commercial Real Estate Investment Trust for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 10.2% net margin
Low debt · generates free cash flow
6.20% dividend yield
Mixed vs. peers (8/14)
Moderate moat 51/100
Evidence: Medium Range 0.0700 SGD – 0.2600 SGD Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated 4 days ago

Share price −4.1% over the past month.

A solid business, but screening 60% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.2600 SGD). The favourable scenario is already priced in.
  • The model range is unusually wide (0.0700 SGD to 0.2600 SGD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (64/100) 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)

0.3800 SGD 0.1719 SGD Fair Value 0.1400 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 0.1719 SGD – 0.3800 SGD · fair‑value band 0.0700 SGD – 0.2600 SGD · the 0.3500 SGD price screens above the 0.1400 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

OUE Commercial Real Estate Investment Trust (TS0U) currently trades at 0.3500 SGD, while our model-based Fair Value estimate is 0.1400 SGD, implying the stock looks roughly 60.0% overvalued today. The Quality Score stands at 64/100 (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).

Over the trailing twelve months, OUE Commercial Real Estate Investment Trust generated revenue of 280M SGD at a net margin of 10.2%. Revenue declined 18.4% year over year. It earns a return on equity of 1.0%. Net debt stands at 1.7B SGD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 0.0700 SGD (bear case) to 0.2600 SGD (bull case); at 0.3500 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 7% below its 52-week high and 27% 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 -60%, TS0U 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.

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 0.0900 SGD 0.2000 SGD 80
Residual Income 0.3900 SGD 0.3600 SGD 0.2300 SGD 76
Rev-Margin DCF 0.0900 SGD 0.2200 SGD 74
All 16 models by family
DCF Models
FCF DCF 0.0900 SGD 0.2300 SGD 38
5Y Revenue Exit 0.1000 SGD 0.2500 SGD 39
5Y EBITDA Exit 0.0800 SGD 0.2900 SGD 0.5400 SGD 41
10Y Revenue Exit 0.0800 SGD 0.2100 SGD 36
10Y EBITDA Exit 0.0400 SGD 0.2000 SGD 0.4100 SGD 37
Dividend Discount
Gordon GGM 0.1700 SGD 0.3000 SGD 0.4100 SGD 70
DDM Multi-Stage 0.1700 SGD 0.2500 SGD 0.3200 SGD 61
Multiples
P/S Multiple 0.0700 SGD 0.0900 SGD 0.1100 SGD 58
P/B Multiple 0.0700 SGD 0.0900 SGD 0.1100 SGD 55
EV/EBIT 0.3300 SGD 0.5300 SGD 0.7300 SGD 53
EV/EBITDA 0.2000 SGD 0.3500 SGD 0.5100 SGD 54
EV/Revenue 0.0800 SGD 0.1800 SGD 43
Asset-Based
NCAV (Graham) 0.3000 SGD 0.4000 SGD 0.6000 SGD 50
Growth DCF
Growth DCF 0.0900 SGD 0.2000 SGD 80
Rev-Margin DCF 0.0900 SGD 0.2200 SGD 74
Economic Profit
Residual Income 0.3900 SGD 0.3600 SGD 0.2300 SGD 76

Widest divergence: Asset-Based (0.4000 SGD) versus Multiples (0.0900 SGD). Highest evidence: Growth DCF (80).

Notify me when TS0U reaches fair value

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

Key figures & financial health

Revenue (TTM) 280M SGD
Revenue growth (YoY) -18.4%
Net margin 10.2%
Return on equity 1.0%
Free cash flow 156M SGD FY2025
Operating margin 73.6%
More key figures
Dividend yield 6.2%
EPS growth (YoY) -12.3%
Net debt 1.7B SGD FY2025

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 63

Profitability 19
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 61
Distance to the 52-week high (market factor)
Net Issuance 79
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

OUE Real Estate Investment Trust (OUE REIT), formerly known as OUE Commercial Real Estate Investment Trust, is one of the largest diversified Singapore REITs (S-REITs) with total assets under management of S6.1 billion dollars.

Full company description

OUE Real Estate Investment Trust (OUE REIT), formerly known as OUE Commercial Real Estate Investment Trust, is one of the largest diversified Singapore REITs (S-REITs) with total assets under management of S6.1 billion dollars. OUE REIT aims to deliver stable distributions and provide sustainable long-term growth in return to holders of units (Unitholders) by investing in income-producing real estate used primarily for hospitality, retail and/or office purposes in financial and business hubs, as well as real estate-related assets. OUE REIT's portfolio comprises six high-quality office, hospitality and retail assets located in Singapore. Its three office assets - OUE Bayfront, One Raffles Place and OUE Downtown Office - are situated within the Central Business District, with a total Net Lettable Area (NLA) of approximately 1.7 million square feet (sq ft). OUE REIT's two hotels, Hilton Singapore Orchard and Crowne Plaza Changi Airport, are strategically located along the prime Orchard Road belt and within the Changi Airport vicinity, offering a total of 1,655 upper upscale hotel rooms. Complementing Hilton Singapore Orchard is Mandarin Gallery, a 126,283 sq ft high-end retail mall that has been a preferred destination for international brands in the heart of Orchard Road. The latest addition to OUE REIT's portfolio is 180 George Street (also known as Salesforce Tower), Sydney a premium-grade commercial asset in which OUE REIT holds a 19.9% interest. Comprising 666,437 sq ft of NLA, 180 George Street is strategically situated in Circular Quay, one of Sydney's key corporate and cultural precincts. As Sydney's tallest office tower, 180 George Street is a landmark asset that strengthens the portfolio's exposure to high-quality office real estate in a prime gateway city. Listed on the Main Board of the Singapore Exchange Securities Trading Limited since 27 January 2014, OUE REIT is managed by OUE REIT Management Pte. Ltd. (the Manager), a wholly owned subsidiary of OUE Limited (the Sponsor). The Sponsor is a leading rea

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

OUE Commercial Real Estate Investment Trust reported revenue of 274M SGD in FY2025 versus 250M SGD in FY2021, a compound +2.3%/yr. Reported net income was 28.5M SGD in FY2025, compounding −7.5%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
274M SGD
Latest YoY
−7.4%
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.
+4.2%
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.
−1.3%
Avg. growth/yr (13Y) 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.
+11.6%
Revenue +2.3%/yr
FY21 250M SGD
FY22 242M SGD
FY23 285M SGD
FY24 296M SGD
FY25 274M SGD
Net income −7.5%/yr
FY21 38.9M SGD
FY22 276M SGD
FY23 200M SGD
FY24 −68.3M SGD
FY25 28.5M SGD

TS0U screens 60% 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). "OUE Commercial Real Estate Investment Trust Fair Value". https://www.fairvalue-calculator.com/stock/TS0U

Peer Group

REIT - Office · 71 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 65 · Top 25%
Fair Value upside −60% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets 2% · Above median
Net margin (TTM) 10% · Above median
Operating margin (TTM) 74% · Top 25%
Revenue growth -18% · Bottom 25%
Dividend yield (TTM) 6.2% · Above median
Debt / equity 0.48× · Lower than median

Valuation Multiples vs REIT - Office median · lower = cheaper

P/B 0.47× · Cheaper than median
P/S (TTM) 5.56× · Pricier than median
P/FCF 10.0× · Pricier than median
EV/EBITDA 14.6× · Pricier than median
PEG 0.21× · Cheaper than 75% of peers

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 20
FUTURE 0 · sector 0
PAST 4 · sector 6
HEALTH 76 · sector 66
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 OUE Commercial Real Estate Investment Trust 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is OUE Commercial Real Estate Investment Trust (TS0U) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 0.1400 SGD versus a price of 0.3500 SGD, about −60% (overvalued).
What is the fair value of TS0U?
Our model-based fair value for OUE Commercial Real Estate Investment Trust is 0.1400 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 0.3500 SGD.
What is the quality score of TS0U?
OUE Commercial Real Estate Investment Trust has a Quality Score of 64/100. 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 OUE Commercial Real Estate Investment Trust (TS0U)?
OUE Commercial Real Estate Investment Trust reported trailing-twelve-month revenue of about 280M SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of TS0U?
The net profit margin of OUE Commercial Real Estate Investment Trust is about 10.2%, meaning it keeps roughly 10.2% of revenue as net income. Based on the latest reported figures.
Does OUE Commercial Real Estate Investment Trust pay a dividend?
OUE Commercial Real Estate Investment Trust currently shows a dividend yield of about 6.20% 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 OUE Commercial Real Estate Investment Trust 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.