Dividend Discount Model
The Dividend Discount Model, also known as DDM, is one of the primary tools used for fundamental analysis when estimating the intrinsic value of a company’s stock using the present value of its future dividends. Most investors use the DDM to estimate the intrinsic value of dividend-paying stocks, especially in mature and stable markets like the US and Singapore, where dividend payout forms a key part of the investor’s return.
Table of Contents
- What is the Dividend discount model?
- Understanding the Dividend discount model
- Types of Dividend Discount Model
- Assumptions of the Dividend Discount Model
- Integrating DDM with Other Valuation Models
- Key Elements of DDM
- Types of Dividend Discount Models
- Advantages and Limitations of DDM
- Conclusion
- Frequently Asked Questions
What is the Dividend discount model?
The Dividend Discount Model (DDM) is a valuation that estimates a stock’s value as the present value of all future dividend payments. The fundamental basis for DDM is that a firm’s value is essentially linked to its ability to earn and return earnings to shareholders in the form of dividends.
In simple words, DDM expresses that the price of a stock equals the sum of all the expected future dividends. It discounts the dividends back to their present value. The stock price is taken as a reflection of future dividends and their growth expectation.
Understanding the Dividend discount model
The Dividend Discount Model is based on the concept that an enterprise’s value is synonymous with the income it provides shareholders. In highly dividend-paying US and Singapore markets, the DDM can often be a more effective way of determining whether a stock is selling at a relatively cheap or an overpriced price.
How DDM Works?
- Identify Expected Dividend Payment: The first step is always to identify the expected dividend for the next period. Most listed companies in the US and Singapore always pay regular dividends. The following is a quarterly or annual payment.
- Estimate the Growth Rate: The following estimates how they will grow over time. The growth rate is usually based on historical dividend growth, company earnings, or industry trends.
- The Present Value of Dividends: Using your estimate of dividends and growth rate, you calculate the intrinsic value of the stock using the DDM formula. The formula computes the present value of future dividends discounted back to today.
- Compare with Current Stock Price: The final step is to compare the intrinsic value derived from the DDM with the current stock price in the market. If the intrinsic value exceeds the market price, the stock may be undervalued, and vice versa.
Types of Dividend Discount Model
The Dividend Discount Model has various forms, each suited to different types of companies and dividend structures.
- Constant Growth DDM: This is also known as the Gordon Growth Model, which is one of the easiest and most used versions. In this model, dividends are grown at a constant rate into the foreseeable future. These companies usually do well where stable growth in predictability has taken place, and they can come only from mature industries.
- Two-Stage Dividend Discount Model: The Two-Stage DDM is used for companies that are expected to experience a high dividend growth rate initially, followed by a lower, stable growth rate in the long term. This model is useful for companies in transition, such as those undergoing rapid expansion or entering new markets.
- The H-Model (Hybrid Growth Model)
The H-Model is a more complex version of the Two-Stage DDM. It assumes that dividends grow rapidly for a period and then gradually slow down to a constant growth rate. The H-Model is a middle ground between the Constant Growth DDM and the Two-Stage DDM, where the growth rate transitions smoothly over time.
Assumptions of the Dividend Discount Model
The Dividend Discount Model operates under several key assumptions:
- Dividends Grow at a Constant Rate (or in a Predictable Pattern): The model assumes that dividends grow at a fixed rate, either constantly in the case of the Constant Growth DDM or at different rates over time in the case of the Two-Stage or H-Model.
- The Required Rate of Return is Constant: The required rate of return, also known as the discount rate, is assumed to be constant in the analysis. It is determined by the investor’s expected return on the market and the stock’s risk.
- The Company Will Continue Paying Dividends Indefinitely: The model assumes the company will forever continue to make dividend payments, which is not a realistic possibility for all firms, especially those in volatile markets.
- Efficient Markets: This model assumes an efficient market condition, meaning the stock price would reflect all information about a company’s future dividend payment.
Integrating DDM with Other Valuation Models
- Comparing DDM with Discounted Cash Flow (DCF): How DDM compares to DCF, which looks at the company’s free cash flow and when to use each model.
- Price-to-Earnings (P/E) Ratios and DDM: How P/E ratios can complement the Dividend Discount Model, especially for cross-checking the results with market expectations.
The Role of Interest Rates in DDM Valuations
- Impact of Rising Interest Rates: How changes in interest rates, which affect the required rate of return, influence the stock price derived from DDM.
- Economic Cycles and DDM: This section discusses how DDM valuations may change during different phases of the economic cycle (expansion, recession) and how to adjust the model accordingly.
DDM in Emerging Markets and High-Growth Companies
- Challenges in High-Growth Stocks: How to apply the DDM for companies in emerging industries or growth stocks, which may have irregular or minimal dividend payments.
- Adapting DDM for Emerging Markets: There are challenges when using DDM in regions with volatile markets, government intervention, or unstable dividend policies.
Key Elements of DDM
DPS is the amount that a company pays to its shareholders per share that the shareholder holds. It could be a constant value or differ yearly, depending upon the company’s performance.
- Discount Rate: This is the investor’s required rate of return. It will comprise the risk-free rate with an additional premium over the stock for taking the risk involved.
- Growth Rate: This is the expected annual rate at which dividends will grow. It can be constant (in the Gordon Growth Model) or variable.
Types of Dividend Discount Models
There are several variations of the DDM, each suited for different types of companies and situations:
- Gordon Growth Model (Constant Growth DDM): This is the simplest version of DDM, assuming that dividends will grow constantly. The formula is as follows:
- Multi-Stage DDM: It considers the growth rate at every stage of the firm’s life cycle. It is useful for firms that experience a growth phase at some initial level and a stable growth phase.
- Estimate Future Dividends: Predict the dividends for the foreseeable future. For the Gordon Growth Model, you need the dividend for the next year and the growth rate.
- Select a Suitable Discount Rate: This may be the investor’s required rate of return or the company’s cost of equity.
- Apply the DDM Formula: Use the formula appropriate for the type of DDM you are using to compute the present value of expected dividends.
Advantages and Limitations of DDM
Advantages
- The model is simple and intuitive.
- It concentrates on dividends that are a measurable return for shareholders.
Limitations
- The model applies only to companies with regular dividend-paying habits.
- Assuming future growth rates is somewhat difficult.
- Extremely sensitive to inputs, changes in the discount rate or the growth rate cause large swings in the valuation.
Conclusion
The Dividend Discount Model is a powerful tool for evaluating dividend-paying stocks, especially in markets like the US and Singapore, where companies often provide stable and predictable dividends. By estimating the present value of a company’s future dividends, investors can gauge whether a stock is fairly priced relative to its future earning potential. Understanding the different types of DDM, along with its assumptions and applications, allows investors to make informed decisions about dividend stocks, maximising returns while managing risks effectively.
Frequently Asked Questions
The Dividend Discount Model calculates the present value of expected future dividends, assuming that a company’s stock price is based on its ability to generate dividends over time.
The Constant Growth DDM assumes that a company’s dividends will grow at a constant rate indefinitely. It is often used for stable, mature companies with predictable dividend growth.
The required rate of return is typically calculated using the Capital Asset Pricing Model (CAPM), which considers the risk-free rate, the stock’s beta (volatility relative to the market), and the market’s expected return.
The growth rate is often based on historical dividend growth, the company’s earnings growth, or industry trends. Analysts may rely on long-term estimates of economic growth and inflation for mature companies.
Dividend policy is critical in the DDM valuation because the model hinges on the assumption that dividends will continue to be paid and grow. A company that reduces or eliminates dividends can significantly impact its DDM-based valuation.
Related Terms
- Merger Arbitrage
- Intrinsic Value of Stock
- Callable Preferred Stock
- Growth Stocks
- Market maker
- Authorized Stock
- Stock Shifts
- Seasoned Equity Offering
- Price to Book
- Stock Price
- Consumer Stock
- Undervalued Stocks
- Tracking Stock
- Income stocks
- Hang Seng Index
- Merger Arbitrage
- Intrinsic Value of Stock
- Callable Preferred Stock
- Growth Stocks
- Market maker
- Authorized Stock
- Stock Shifts
- Seasoned Equity Offering
- Price to Book
- Stock Price
- Consumer Stock
- Undervalued Stocks
- Tracking Stock
- Income stocks
- Hang Seng Index
- Rally
- Ticker Symbol
- Defensive stock
- Earnings Guidance
- Wire house broker
- Stock Connect
- Options expiry
- Payment Date
- Treasury Stock Method
- Reverse stock splits
- Ticker
- Restricted strict unit
- Gordon growth model
- Stock quotes
- Shadow Stock
- Margin stock
- Dedicated Capital
- Whisper stock
- Voting Stock
- Deal Stock
- Microcap stock
- Capital Surplus
- Multi-bagger Stocks
- Shopped stock
- Secondary stocks
- Screen stocks
- Quarter stock
- Orphan stock
- One-decision stock
- Repurchase of stock
- Stock market crash
- Half stock
- Stock options
- Stock split
- Foreign exchange markets
- Stock Market
- FAANG stocks
- Unborrowable stock
- Joint-stock company
- Over-the-counter stocks
- Watered stock
- Zero-dividend preferred stock
- Bid price
- Authorised shares
- Auction markets
- Market capitalisation
- Arbitrage
- Market capitalisation rate
- Garbatrage
- Autoregressive
- Stockholder
- Penny stock
- Noncyclical Stocks
- Hybrid Stocks
- Large Cap Stocks
- Mid Cap Stocks
- Common Stock
- Preferred Stock
- Small Cap Stocks
- Earnings Per Share (EPS)
- Diluted Earnings Per Share
- Dividend Yield
- Cyclical Stock
- Blue Chip Stocks
- Averaging Down
Most Popular Terms
Other Terms
- Bond Convexity
- Compound Yield
- Brokerage Account
- Discretionary Accounts
- Industry Groups
- Growth Rate
- Green Bond Principles
- Gamma Scalping
- Funding Ratio
- Free-Float Methodology
- Foreign Direct Investment (FDI)
- Floating Dividend Rate
- Flight to Quality
- Real Return
- Protective Put
- Perpetual Bond
- Option Adjusted Spread (OAS)
- Non-Diversifiable Risk
- Liability-Driven Investment (LDI)
- Income Bonds
- Guaranteed Investment Contract (GIC)
- Flash Crash
- Equity Carve-Outs
- Cost of Equity
- Cost Basis
- Deferred Annuity
- Cash-on-Cash Return
- Earning Surprise
- Capital Adequacy Ratio (CAR)
- Bubble
- Beta Risk
- Bear Spread
- Asset Play
- Accrued Market Discount
- Ladder Strategy
- Junk Status
- Interest-Only Bonds (IO)
- Interest Coverage Ratio
- Inflation Hedge
- Industry Groups
- Incremental Yield
- Industrial Bonds
- Income Statement
- Holding Period Return
- Historical Volatility (HV)
- Hedge Effectiveness
- Flat Yield Curve
- Fallen Angel
- Exotic Options
- Execution Risk
Know More about
Tools/Educational Resources
Markets Offered by POEMS
Read the Latest Market Journal

Raffles Medical Group Faces Challenging Operating Environment
Phillip Securities Research Maintains Neutral Stance with Reduced Target Price Raffles Medical Group Ltd, a Singapore-based healthcare services provider operating hospitals, medical centers, and transitional care facilities across Singapore and Greater China, is experiencing significant headwinds as lower-cost alternatives pressure its traditional business model. Phillip Securities Research has maintained its NEUTRAL recommendation while lowering the DCF target price to S$0.92 from the previous S$1.02. Disappointing Half-Year Performance The company's 1H26 results fell short of expectations, with revenue and adjusted profit after tax and minority interests (PATMI) representing only 44% and 40% of full-year estimates respectively. Adjusted PATMI declined 18% year-over-year to S$29 million, while revenue dropped 7% to S$353 million, primarily due to weakness in the transitional care facility segment. Healthcare services revenue contracted sharply by 17% year-over-year to S$112 million, driven by reduced patient load from TCF operations. The expansion of public hospital beds has significantly impacted TCF utilization rates, creating substantial operational challenges for this high-fixed-cost segment. Positive Developments Amid Challenges Despite the overall weak performance, Raffles Medical's hospital services demonstrated resilience with profit before tax growing 11% year-over-year to S$19.7 million in 1H26. This improvement stems from higher revenue intensity surgical cases and moderate price increases, indicating the company's ability to maintain margins in its core hospital operations through strategic pricing and case mix optimization. Significant Operational Headwinds The transitional care facility operations present the most significant drag on performance. While TCF contribution figures are not separately disclosed, the segment's high fixed costs in wages and rental expenses led to a dramatic 38% year-over-year plunge in earnings to S$15.6 million. The substantial fixed cost structure makes this segment particularly vulnerable to utilisation pressures from expanded public hospital capacity. Outlook and Strategic Challenges Phillip Securities Research has reduced FY26e adjusted PATMI estimates by 10% to S$65.4 million, reflecting 5% lower revenue projections. The challenging operating environment persists as patient volumes face pressure from cheaper alternatives in overseas markets, particularly Malaysia, and expanded public hospital options. Additionally, private insurers continue pressuring revenue intensity improvements, while China operations show growth potential despite ongoing regulatory uncertainties. [market_journal_faq] This article has been auto-generated using PhillipGPT. It is based on a report by a Phillip Securities Research analyst. Disclaimer These commentaries are intended for general circulation and do not have regard to the specific investment objectives, financial situation and particular needs of any person. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. You should seek advice from a financial adviser regarding the suitability of any investment product(s) mentioned herein, taking into account your specific investment objectives, financial situation or particular needs, before making a commitment to invest in such products. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of units in any fund and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries. Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned. This advertisement has not been reviewed by the Monetary Authority of Singapore.

Frasers Centrepoint Trust Maintains Strong Position Despite Minor Operational Adjustments
Frasers Centrepoint Trust (FCT), a prominent retail real estate investment trust focused on suburban shopping malls, continues to demonstrate resilience in its operational performance while actively recycling capital for future growth opportunities. The trust's portfolio centres on defensive sub-urban mall assets anchored by essential services, positioning it well to weather global economic uncertainties. Operational Performance Shows Stability In its third quarter 2026 business update, FCT reported a marginal decline in retail portfolio occupancy of 20 basis points quarter-over-quarter to 99.6%, primarily attributed to tenant churn as the trust optimised its tenant mix. Despite this slight adjustment, shopper traffic demonstrated positive momentum with a 2.4% year-over-year increase. However, tenants' sales growth remained modest at 0.2% year-over-year, reflecting the ongoing impact of tenancy churn and tenant refresh initiatives across the portfolio. Strategic Capital Recycling Initiatives FCT is executing a significant capital recycling strategy through the divestment of White Sands, its smallest mall, for S$467 million. This transaction represents an 8.4% premium to valuation and delivers a 4.6% exit yield. Simultaneously, the trust is expanding its development capabilities by acquiring a 50% stake in the retail component of the Bayshore Drive integrated development. This project encompasses approximately 170,000 square feet of retail net lettable area with a total cost of S$613 million on a 100% basis. Strong Financial Foundation Supports Growth The trust's financial position remains robust, with several positive indicators supporting its outlook. Portfolio occupancy maintained a healthy level at 99.6% in the third quarter, with year-to-date welcoming of 69 new-to-portfolio tenants enhancing the overall tenant mix quality. The financial structure has improved significantly, with the average all-in cost of debt declining 20 basis points quarter-over-quarter to 3% following the expiry of higher-cost interest rate swaps. Currently, 65.7% of borrowings are hedged to fixed rates, providing stability against interest rate fluctuations. Aggregate leverage stands at 40.4% but is projected to decrease to 36.5% upon completion of the White Sands divestment. The debt maturity profile remains favorable, with no debt maturing in FY26 and only 4% of borrowings requiring refinancing in FY27. Investment Outlook Phillip Securities Research maintains a BUY recommendation with an unchanged target price of S$2.70, citing no negatives in their assessment. The Bayshore development is expected to deliver a 5% yield on cost upon completion by end-2030, potentially increasing distributable income by approximately 3% upon stabilisation. This article has been auto-generated using PhillipGPT. It is based on a report by a Phillip Securities Research analyst. Disclaimer These commentaries are intended for general circulation and do not have regard to the specific investment objectives, financial situation and particular needs of any person. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. You should seek advice from a financial adviser regarding the suitability of any investment product(s) mentioned herein, taking into account your specific investment objectives, financial situation or particular needs, before making a commitment to invest in such products. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of units in any fund and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries. Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned. This advertisement has not been reviewed by the Monetary Authority of Singapore.

Company Overview Alphabet Inc. (GOOGL) operates as a technology conglomerate primarily through its Google subsidiary, focusing on internet search, online advertising, cloud computing services, and artificial intelligence solutions. The company's core business segments include Search, YouTube advertising, and Google Cloud, serving both consumer and enterprise markets globally. Strong Financial Performance Driven by AI Integration Alphabet delivered robust second-quarter 2026 results, with adjusted profit after tax and minority interest growing 24% year-on-year to US$35 billion. Revenue increased 24% to US$119.8 billion, representing 45% of full-year forecasts for revenue and 42% for profit, reflecting typical seasonal patterns in the advertising segment. The company's performance was underpinned by resilient advertising growth of 14% year-on-year, enhanced by Gemini integration across Search platforms and improved monetisation of YouTube Shorts and connected television offerings. Additionally, the fastest cloud growth on record, surging 82% year-on-year, demonstrated strong enterprise demand for AI products and services. Record Cloud Segment Expansion Google Cloud emerged as the standout performer, with revenue accelerating to US$24.8 billion in the second quarter, compared to 32% growth in the prior year period. This exceptional growth was driven by robust demand for Enterprise AI products and services, with nearly 90% of Fortune 100 companies adopting Gemini Enterprise solutions. Operating margins in the Cloud segment expanded significantly to 35.6% from 20.7% in the previous year, reflecting improved operational leverage. The Cloud backlog grew 3.8 times year-on-year to US$514 billion, with management expecting approximately 50% recognition as revenue over the next 24 months. To address supply constraints, Alphabet plans to increase third-party compute capacity usage from the third quarter onwards. AI-Enhanced Advertising Performance Search revenue demonstrated strong momentum, increasing 17% year-on-year to US$63.3 billion, with retail and finance sectors providing the largest contributions. YouTube advertising revenue rose 13% to US$11.1 billion, supported by continued Shorts and connected TV growth. The FIFA World Cup 2026 provided additional tailwinds, driving record Search usage and YouTube's highest viewership as an official broadcast partner. AI Mode inference costs have declined to their lowest levels since the 2025 launch, indicating improving monetisation efficiency. Paid clicks grew 13% year-on-year, marking three consecutive quarters of double-digit growth and suggesting successful Gemini integration. Investment Outlook and Rating Phillip Securities Research upgraded Alphabet to a BUY rating whilst lowering the DCF target price to US$425 from US$450. The firm reduced FY26 revenue and profit forecasts by approximately 2% and 4% respectively, reflecting moderate margin expansion amid ongoing supply chain constraints. Despite temporary free cash flow pressure from heavy AI investments, analysts remain constructive on the long-term outlook. Alphabet's vertically integrated AI ecosystem, spanning custom silicon, optimised data centres, and high-performing Gemini models, should continue supporting robust growth across advertising and cloud businesses. Frequently Asked Questions [market_journal_faq] This article has been auto-generated using PhillipGPT. It is based on a report by a Phillip Securities Research analyst. Disclaimer These commentaries are intended for general circulation and do not have regard to the specific investment objectives, financial situation and particular needs of any person. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. You should seek advice from a financial adviser regarding the suitability of any investment product(s) mentioned herein, taking into account your specific investment objectives, financial situation or particular needs, before making a commitment to invest in such products. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of units in any fund and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries. Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned. This advertisement has not been reviewed by the Monetary Authority of Singapore.

Company Overview Keppel DC REIT is a Singapore-listed real estate investment trust that owns and operates a diversified portfolio of data centres across key markets. The REIT focuses on providing mission-critical infrastructure to support the growing digital economy, with properties spanning multiple geographical regions including Asia-Pacific and Europe. Strong Half-Year Performance Driven by Strategic Acquisitions Keppel DC REIT delivered impressive results in the first half of FY26, with distribution per unit (DPU) reaching 5.71 Singapore cents, representing an 11.3% year-on-year increase. This performance was in line with analyst expectations and constituted 52% of the full-year forecast. The growth was primarily attributed to the accretive acquisition of Tokyo Data Centre 3, combined with positive rental reversions and escalations across the portfolio. However, these gains were partially offset by the divestment of Kelsterbach Data Centre. Distribution income increased by 18.5% year-on-year, outpacing DPU growth due to an expanded unit base following equity fund raisings to finance recent acquisitions. Rental Market Dynamics and Portfolio Performance The REIT maintained healthy rental reversions at 10% during the first half, though second-quarter reversions moderated to approximately 5% compared to the exceptional 51% recorded in the first quarter. Looking ahead, rental reversions in the second half are expected to be higher, supported by the Gore Hill Data Centre lease renewal where rents more than doubled and will contribute from the third quarter onwards. Portfolio occupancy declined to 92.5% from 95.6% in the first quarter due to the expiry of the Cardiff Data Centre contract. Despite this decrease, the earnings impact should be limited as 95% of revenue-generating power capacity remains contracted. Financial Strength and Growth Prospects The REIT maintains a robust balance sheet with ample debt headroom for future acquisitions. Aggregate leverage improved by 110 basis points quarter-on-quarter to 34% following repayment of the consumption tax loan for Tokyo Data Centre 3, leaving approximately S$673 million of debt headroom against its 40% internal cap. The average cost of debt increased marginally by 10 basis points to 2.7%, with forecasted foreign-sourced distributions substantially hedged through the first half of FY27. Analysts maintain an ACCUMULATE rating with a raised target price of S$2.46, up from S$2.37, reflecting higher rental assumptions and continued NetCo Bonds contribution. Frequently Asked Questions [market_journal_faq] This article has been auto-generated using PhillipGPT. It is based on a report by a Phillip Securities Research analyst. Disclaimer These commentaries are intended for general circulation and do not have regard to the specific investment objectives, financial situation and particular needs of any person. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. You should seek advice from a financial adviser regarding the suitability of any investment product(s) mentioned herein, taking into account your specific investment objectives, financial situation or particular needs, before making a commitment to invest in such products. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of units in any fund and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries. Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned. This advertisement has not been reviewed by the Monetary Authority of Singapore.

Company Overview OUE REIT is a Singapore-listed real estate investment trust with a diversified portfolio spanning hospitality and commercial properties. The REIT operates prominent hospitality assets including Hilton Singapore Orchard and Crowne Plaza Changi Airport, alongside commercial properties such as OUE Downtown and maintains a stake in Salesforce Tower. Strong First Half Performance Driven by Hospitality Sector OUE REIT delivered robust first-half 2026 results, with gross revenue and net property income rising 3.8% and 4.8% year-on-year to S$136.1 million and S$110.3 million respectively, representing 50% and 51% of full-year forecasts. Distribution per unit surged 28.6% year-on-year to 1.26 cents, exceeding expectations and forming 55% of the full-year forecast. The standout performer was the hospitality segment, which demonstrated remarkable resilience and growth momentum. Revenue increased 11.2% year-on-year to S$50.1 million, whilst net property income climbed 12.3% to S$45.1 million. The segment's revenue per available room rose 10.7% to S$258, driven by strategic commercial execution and operational improvements. Key Positive Drivers The hospitality segment's strong performance reflects proactive management initiatives and market positioning. Hilton Singapore Orchard achieved a 12.6% year-on-year RevPAR increase through successful corporate account acquisitions and higher occupancy rates. The property's positioning as a premium US corporate brand enabled it to capture rising American corporate demand, which increased approximately 4% year-on-year, offsetting softer tourist arrivals from Indonesia and China. Crowne Plaza Changi Airport contributed with a 7.5% year-on-year RevPAR improvement, benefiting from increased transit passenger volumes despite a 1.7% decline in international passenger numbers during the period. Financial costs provided additional support, declining 16.6% year-on-year to S$37.8 million. The average cost of debt improved from 4.2% to 3.6%, whilst interest coverage strengthened to 2.8 times from 2.6 times previously. Investment Outlook and Recommendation Phillip Securities Research maintains a BUY recommendation with an unchanged dividend discount model-based target price of S$0.45. The REIT trades at a forward dividend yield of 6.2% and price-to-net asset value of 0.57 times. Expected catalysts include accretive redeployment of divestment proceeds into Salesforce Tower, successful backfilling of Deloitte's 150,000 square feet space at OUE Downtown at market rents, and continued cost savings from refinancing S$400 million of debt maturities due in 2027. Frequently Asked Questions [market_journal_faq] This article has been auto-generated using PhillipGPT. It is based on a report by a Phillip Securities Research analyst. Disclaimer These commentaries are intended for general circulation and do not have regard to the specific investment objectives, financial situation and particular needs of any person. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. You should seek advice from a financial adviser regarding the suitability of any investment product(s) mentioned herein, taking into account your specific investment objectives, financial situation or particular needs, before making a commitment to invest in such products. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of units in any fund and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries. Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned. This advertisement has not been reviewed by the Monetary Authority of Singapore.

Company Overview SIA Engineering Co. Ltd (SIAEC) is a leading aircraft maintenance, repair and overhaul (MRO) service provider operating across the Asia-Pacific region. The company provides comprehensive maintenance services including airframe and line maintenance, engine and component services, with operations spanning Singapore, Malaysia, Cambodia, the Philippines, India, and recently China through strategic joint ventures. First Quarter Performance Analysis SIAEC reported a 6.1% year-on-year decline in first quarter FY27 profit after tax and minority interests to S$40.3 million, representing 22% of the full year estimate. The earnings decline was primarily attributed to a S$7 million reduction in share of profits from the engine and component segment, driven by higher investment costs associated with the SAESL joint venture. Associates and joint venture income fell 18% year-on-year to S$31 million, with the engine and component segment declining 19.2% due to elevated investment costs. However, this was partially offset by the airframe and line maintenance segment, which posted a 14.3% year-on-year increase driven by growth in flight handling volume, which rose 2.9% year-on-year. Core Business Resilience Evident Despite the headline revenue decline of 8.6% year-on-year to S$327.6 million, the underlying business fundamentals remain intact. The revenue drop was attributed to the scope and work content performed during the quarter, with lower materials-related work being conducted. Heavy checks performed decreased 13% to 20 checks, whilst managed fleet size for components revenue fell 9% to 151 aircraft, indicating reduced parts-intensive work during the period. Importantly, operating profit surged 159% due to lower material costs and reduced outsourced repair costs. Ex-materials revenue grew 4.2% year-on-year, demonstrating that direct labour-related revenue increased, with line maintenance operations handling 2.9% more flights year-on-year to 40,615 flights. Strategic Positioning and Outlook Phillip Securities Research maintains its BUY recommendation with an unchanged target price of S$4.06. The research house highlights SIAEC's strengthening position in the Indian MRO market through Air India partnerships, regional maintenance capacity expansion across Southeast Asia, and market entry into China via the Arport AME joint venture. These strategic initiatives position the group to capture growing APAC MRO demand. Investment costs at SAESL are expected to peak during the current financial year. The stock trades at a FY27 estimated price-to-earnings ratio of 19.9 times. Frequently Asked Questions [market_journal_faq] This article has been auto-generated using PhillipGPT. It is based on a report by a Phillip Securities Research analyst. Disclaimer These commentaries are intended for general circulation and do not have regard to the specific investment objectives, financial situation and particular needs of any person. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. You should seek advice from a financial adviser regarding the suitability of any investment product(s) mentioned herein, taking into account your specific investment objectives, financial situation or particular needs, before making a commitment to invest in such products. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of units in any fund and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries. Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned. This advertisement has not been reviewed by the Monetary Authority of Singapore.

Singapore REITs Poised for DPU Growth in First Half 2026 Amid Lower Interest Rates
Market Performance and Outlook Singapore Real Estate Investment Trusts (S-REITs) demonstrated modest resilience in June 2026, with the S-REITs Index gaining 0.4% following May's 1.6% decline. The sector is positioned for stronger performance ahead, with analysts expecting approximately 3% year-on-year distribution per unit (DPU) growth for the second quarter of 2026, driven by improved net property income from higher rents and reduced financing costs in a lower interest rate environment. Sector Dynamics and Interest Rate Environment The average cost of debt for S-REITs has declined by approximately 40 basis points year-on-year as of end-March 2026, with expectations of a further 10 basis points reduction throughout the remainder of the year. This improvement is supported by refinancing opportunities at lower Singapore Dollar benchmark rates, particularly benefiting REITs with substantial SGD-denominated debt portfolios. The 3-month Singapore Overnight Rate Average (SORA) has stabilised around 1.1%, remaining approximately 100 basis points below levels from a year ago. However, overseas interest rates have begun to edge higher amid expectations of renewed inflationary pressures from the ongoing Middle East conflict. The Reserve Bank of Australia, European Central Bank, and Bank of Japan have all raised policy rates this year, suggesting that borrowing costs for foreign currency-denominated debt will gradually increase, though existing interest rate hedges should cushion the impact. Sectoral Performance and Investment Strategy The diversified REIT sub-sector led performance in June with a 3% gain, while the overseas commercial REIT sub-sector declined 6.5%. Retail, office, and industrial REITs are expected to continue delivering mid- to high-single-digit rental reversions, though hospitality REITs face softer operating performance due to higher airfares and travel disruptions from Middle East conflicts. Analysts maintain an overweight stance on S-REITs whilst remaining selective, favouring REITs with robust balance sheets, defensive earnings profiles, and higher proportions of fixed-rate debt to limit interest rate volatility exposure. Retail S-REITs remain preferred, supported by healthy tenant sales and limited new supply, which should underpin mid- to high-single-digit rental reversions in 2026. Frequently Asked Questions [market_journal_faq] This article has been auto-generated using PhillipGPT. It is based on a report by a Phillip Securities Research analyst. Disclaimer These commentaries are intended for general circulation and do not have regard to the specific investment objectives, financial situation and particular needs of any person. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. You should seek advice from a financial adviser regarding the suitability of any investment product(s) mentioned herein, taking into account your specific investment objectives, financial situation or particular needs, before making a commitment to invest in such products. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of units in any fund and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries. Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned. This advertisement has not been reviewed by the Monetary Authority of Singapore.

Strong First Half Performance Driven by Singapore Assets Suntec REIT delivered robust first-half results with distributable per unit (DPU) of 3.936 Singapore cents, representing a substantial 24.8% year-on-year increase. This performance aligned with analyst expectations and constituted 52% of the full-year forecast. The growth was primarily attributed to an S$9.4 million (11.6%) reduction in finance costs and enhanced contributions from the Singapore office and retail portfolios. Company Overview Suntec REIT is a Singapore-based real estate investment trust that owns and manages a diversified portfolio of office, retail, and convention properties. The trust's flagship assets include Suntec City, Marina Bay Financial Centre properties, and overseas holdings including The Minster Building and 55 Currie Street. Singapore Portfolio Maintains Near-Full Occupancy The core Singapore operations demonstrated exceptional resilience, with both office and retail portfolios achieving near-full occupancy rates of 99.5%. The office portfolio recorded strong positive rental reversions of 10.1%, whilst the retail segment achieved even stronger rental growth of 10.7% during the first half. Analysts expect healthy rental reversions to continue, forecasting 5% for the office portfolio and 10% for retail in the full year. Key Positive Drivers The Singapore operations remain the primary earnings driver, with office occupancy rising 0.7 percentage points quarter-on-quarter to 99.5%. This strong performance is supported by limited core CBD supply and tight market vacancy, with demand coming from financial services and technology sectors. The retail segment benefited from major events including the F1 Singapore Grand Prix and BTS concert, which supported tenant sales growth of 7% in the first half. Tenant sales growth was primarily driven by food and beverage outlets, whilst discretionary retail remained resilient. Suntec Convention is expected to maintain stable performance with a healthy MICE pipeline providing support despite Middle East conflict uncertainties. Financial Position and Outlook Aggregate leverage increased to 43.0% from 41.6% following the redemption of S$150 million in perpetual securities. Phillip Securities Research maintains an ACCUMULATE recommendation with a raised target price of S$1.69, up from the previous S$1.63. The trust currently trades at an FY26e dividend yield of 5.45% and price-to-NAV of 0.72x. Frequently Asked Questions [market_journal_faq] This article has been auto-generated using PhillipGPT. It is based on a report by a Phillip Securities Research analyst. Disclaimer These commentaries are intended for general circulation and do not have regard to the specific investment objectives, financial situation and particular needs of any person. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. You should seek advice from a financial adviser regarding the suitability of any investment product(s) mentioned herein, taking into account your specific investment objectives, financial situation or particular needs, before making a commitment to invest in such products. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of units in any fund and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries. Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned. This advertisement has not been reviewed by the Monetary Authority of Singapore.







