City Developments Ltd (CDEVY) Fair Value & Analysis
Real Estate · US · Market cap $5.7B · ISIN US1777973058
What is City Developments Ltd really worth?
City Developments Ltd
CDEVY · US
Below-average quality, trading 31% below our fair value of $9.21.
Strengths
Risks
For context
Fair value as of: Aug 13, 2026
From 8 valuation models · updated 22 days ago
Fair value updated Aug 13, 2026, revised from $9.14 to $9.21 (+0.8%) since Jul 26, 2026. Share price +4.5% over the past month.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
What matters now
- The large discount to fair value meets weak quality (39/100). That raises the risk this is a value trap rather than a bargain.
- The price is below even our cautious bear case ($6.91). The market is more pessimistic than our downside scenario.
- As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Price vs Fair Value (5 years)
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 $3.10 – $7.96 · fair‑value band $6.91 – $11.51 · the $6.32 price screens below the $9.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.
Analysis
City Developments Ltd (CDEVY) currently trades at $6.32, while our model-based Fair Value estimate is $9.21, implying the stock looks roughly 31.4% undervalued today. The Quality Score stands at 39/100 (below-average quality), in the Real Estate sector. Bull case: the Economic Profit group reads highest at a median of $8.70 per share, and 4 of the 8 models we run sit above the $6.32 price. Bear case: the Dividend Discount group reads lowest at $1.95, and 4 of the 8 models stay below the price. Evidence for this calculation is medium.
Over the trailing twelve months, City Developments Ltd generated revenue of $3.6B at a net margin of 17.6%. Revenue grew 11.1% year over year. It earns a return on equity of 6.4%. Net debt stands at $12.6B. Fundamentals as of Aug 13, 2026
Our scenario range runs from $6.91 (bear case) to $11.51 (bull case); at $6.32, the current price sits below 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 21% below its 52-week high and 78% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −19% fair-value upside, at 46%, CDEVY screens cheaper than that median.
Fair Value models
This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.1895 per share, which is 2.1 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.
All 8 models by family
Widest divergence: Economic Profit ($8.70) versus Dividend Discount ($1.95). Highest evidence: Residual Income (76).
Notify me when CDEVY reaches fair value
Put CDEVY on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 35 · Market factors (momentum, volatility) 50
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
City Developments Limited (CDL) is a leading global real estate company with a network spanning 167 locations across 28 countries and regions. Listed on the Singapore Exchange, the Group is one of the largest companies by market capitalization.
Full company description
City Developments Limited (CDL) is a leading global real estate company with a network spanning 167 locations across 28 countries and regions. Listed on the Singapore Exchange, the Group is one of the largest companies by market capitalization. Its income-stable and geographically diverse portfolio comprises residences, offices, hotels, serviced apartments, student accommodation, retail malls and integrated developments. With a proven track record of over 60 years in real estate development, investment, and management, the Group has developed over 55,000 homes and owns around 23 million square feet of gross floor area in residential for lease, commercial and hospitality assets globally. The Group owns, operates and manages more than 160 hotels worldwide, many in key gateway cities, primarily through its flagship Millennium Hotels and Resorts (MHR). City Developments Limited was established on September 7th, 1963 and incorporated in Singapore.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
City Developments Ltd reported revenue of 3.5B SGD in FY2025 versus 2.6B SGD in FY2021, a compound +7.8%/yr. Reported net income was 620M SGD in FY2025, compounding +64.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
of which total revenue +0.8 % · buybacks/dilution +0.3 %
Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).
Watch CDEVY: get an alert when its fair value changes →
Earlier news
External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.
- City Developments Ltd (CDEVF) (H1 2026) Earnings Call Highlights: Revenue Surges 61% and PATMI ...
- City Developments (SGX:C09) Posted Healthy Earnings But There Are Some Other Factors To Be Aware Of
- A Closer Look At City Developments Limited's (SGX:C09) Uninspiring ROE
- City Developments To Sell Quayside Isle In Sentosa Cove For S$97.3 Mln
Peer Group
Real Estate - Development · 567 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.
Valuation Multiples vs Real Estate - Development median · lower = cheaper
Strength profile in five axes (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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Sun Hung Kai Properties Limited 80016 | HK$109.70 | HK$88.93 | −19% |
| China Resources Land Limited 1109 | HK$35.24 | HK$72.16 | +105% |
| Vinhomes Joint Stock Company VHM | 71,700 VND | 109,431 VND | +53% |
| CK Asset Holdings 1113 | HK$47.34 | HK$68.85 | +45% |
| Hongkong Land Holdings H78 | $8.20 | $1.52 | −81% |
| DLF Limited DLF | ₹667.10 | ₹170.24 | −74% |
| China Overseas Land & Investment Limited 0688 | HK$13.76 | HK$22.92 | +67% |
| Macrotech Developers Limited LODHA | ₹1,244 | ₹583.42 | −53% |
| Sino Land Company 0083 | HK$10.33 | HK$6.99 | −32% |
| PT Pantai Indah Kapuk Dua Tbk, PANI | 5,925 IDR | 1,325 IDR | −78% |
Compare City Developments Ltd with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Real Estate stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is City Developments Ltd (CDEVY) overvalued or undervalued?
What is the fair value of CDEVY?
What is the quality score of CDEVY?
What is the revenue of City Developments Ltd (CDEVY)?
What is the net profit margin of CDEVY?
Does City Developments Ltd pay a dividend?
Watch City Developments Ltd in the live analysis
One click puts City Developments Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.