How much is Pillar Living I, SIA worth?
How this is valued
Sector: Real estate
Discount rate build-up
Reference data: Sector multiples per Damodaran industry datasets (Europe); discount-rate components per Damodaran ERP & country-risk data. As of 2026.
| Discount rate (WACC) ↓ / Terminal growth → | 1% | 2% | 3% |
|---|---|---|---|
| 11% | 77.4M € | 84.5M € | 93.5M € |
| 13% | 62.1M € | 66.6M € | 72.1M € |
| 15% | 51.3M € | 54.3M € | 57.9M € |
Compared with same-industry companies in our database — not the full market.
Triangulates market comparables, net asset value and discounted cash flow, then applies a marketability discount; solvency assessed with the Altman Z″ model.
Source: publicly filed annual statements. (FY 2025)
Indicative calculation of value — not a certified appraisal, audit, or investment advice. Obtain an independent valuation before transacting.