Keppel DC REIT logo

Keppel DC REIT

KPDCF | OTC
Chart Builder DCF Calculator
$1.66
$0.00 (0.00%)
Nov 2, 2026, 11:24 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
444.55M 433.36M 427.82M 376.98M 326.15M 313.41M 300.67M 244.77M 169.82M 193.91M 177.8M 278.23M 328.45M 340.39M 346.36M 433.95M 477.75M 472.91M 470.48M 329.98M 259.72M 254.73M
Depreciation & Amortization
1.45M 1.45M 1.45M 1.29M 1.13M 1.13M 1.13M 894K 660K 660K 660K 330K 309K 309K 309K 309K 319K 3.04M 3.04M 5.22M 6.22M 6.94M
Stock-Based Compensation
14.21M 7.6M 9.88M 8.49M 7.1M 6.05M 5M 4.9M 4.81M 3.58M 3.76M 2.58M 2.74M 2.74M 2.49M 2.49M 1.83M 1.83M 1.22M 1.22M 989.5K 989.5K
Other Working Capital
n/a n/a n/a n/a n/a 10.18M 10.18M 10.18M 10.18M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Non-Cash Items
-272.2M -188.83M -119.99M -95.65M -71.31M -64.69M -58.08M 19.13M 80.5M 103.02M 115.28M 23.74M -8.4M -19.48M -31.12M -99.41M -162.68M -157.92M -151.03M -5.84M 89.23M 62.62M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-40.81M -48.57M -56.33M -45.85M -35.38M -30.18M -24.98M -15.83M -2.32M -12.85M -15.23M -7.56M -19.63M -17.85M -14.32M -27.34M -20.87M -25.31M -28.93M -16.38M -17.36M 7.81M
Operating Cash Flow
147.2M 205.01M 262.83M 245.26M 227.69M 225.71M 223.74M 253.87M 253.46M 275.23M 269.17M 291.12M 297.27M 301.7M 299.3M 292.56M 278.91M 267.21M 267.46M 295.04M 319.65M 337.67M
Capital Expenditures
n/a n/a n/a n/a n/a n/a n/a -26.44M -26.44M -26.44M -26.44M n/a n/a n/a n/a -26.41M -26.41M -26.41M -26.41M 7.83M 7.83M n/a
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 33.98M 33.98M 33.98M 33.98M 7.92M 7.92M 7.92M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a 12.28M 12.28M -555K -555K -192.42M -192.42M -296.07M -296.07M -427.88M -427.88M -371.56M -371.56M -122.69M -122.69M -216.73M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 292K 292K 2.9M
Other Investing Acitivies
-1.11B -1.12B -1.13B -1.14B -1.15B -1.11B -1.07B -494.62M 67.54M 39.99M 3.28M 9.97M -69.63M -90.05M -152.09M -174.67M -248.14M -263.3M -227.67M -217.27M -113.03M -82.95M
Investing Cash Flow
-1.11B -1.12B -1.13B -1.14B -1.15B -1.11B -1.07B -508.78M 53.38M 13M -23.71M -182.45M -262.05M -386.12M -448.16M -594.98M -668.44M -597.2M -561.58M -293.84M -189.6M -288.86M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-115.44M -159.72M -203.99M -185.47M -166.94M -159.95M -152.96M -157.22M -161.48M -212.96M -220.06M -263.33M -263.25M -234.63M -220.31M -237.24M -245.7M -263.86M -272.94M -240.73M -224.62M -178.15M
Other Financial Acitivies
1.17B 1.13B 1.09B 1.13B 1.17B 1.16B 1.16B 507.1M -122.4M -107.03M -86.63M 92.74M 165.74M 243.29M 315.8M 314.67M 398.79M 348.23M 307.3M 223.06M 103.1M 159.29M
Financial Cash Flow
1.06B 970.84M 886.46M 945.87M 1.01B 1.01B 1B 349.88M -283.87M -319.98M -306.68M -170.6M -97.51M 66.91M 153.74M 284.41M 360.07M 272.25M 222.24M -23.09M -126.94M 45.26M
Net Cash Flow
n/a n/a n/a n/a -158.88M -144.28M -139.71M -129.69M 34.2M -31.08M -61M -68.85M -262.08M -219.11M -193.77M -208.71M -229.19M -257.16M -257.16M -205.17M -201.63M -108.97M
Free Cash Flow
147.2M 205.01M 262.83M 245.26M 227.69M 225.71M 223.74M 227.43M 227.03M 248.8M 242.73M 291.12M 297.27M 301.7M 299.3M 266.15M 252.51M 240.81M 241.06M 302.88M 327.48M 337.67M
Adj. Free Cash Flow
132.99M 197.41M 252.95M 236.77M 220.59M 219.67M 218.74M 222.53M 222.22M 245.22M 238.97M 288.54M 294.53M 298.96M 296.81M 263.67M 250.68M 238.98M 239.84M 301.66M 326.49M 336.68M
Maintenance CapEx
n/a n/a n/a n/a n/a n/a n/a -330K -330K -330K -330K n/a n/a n/a n/a n/a n/a n/a n/a -2.18M -2.18M -5.63M
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a -26.11M -26.11M -26.11M -26.11M n/a n/a n/a n/a -26.41M -26.41M -26.41M -26.41M 10.01M 10.01M 5.63M
Owner Earnings
147.2M 205.01M 262.83M 245.26M 227.69M 225.71M 223.74M 253.54M 253.13M 274.9M 268.84M 291.12M 297.27M 301.7M 299.3M 292.56M 278.91M 267.21M 267.46M 292.87M 317.47M 332.04M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.