As of 2024-12-15, the Intrinsic Value of Allied Properties Real Estate Investment Trust (AP.UN.TO) is
30.99 CAD. This AP.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.93 CAD, the upside of Allied Properties Real Estate Investment Trust is
72.80%.
The range of the Intrinsic Value is 14.10 - 69.61 CAD
30.99 CAD
Intrinsic Value
AP.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.10 - 69.61 |
30.99 |
72.8% |
| DCF (Growth 10y) |
25.68 - 96.53 |
47.28 |
163.7% |
| DCF (EBITDA 5y) |
3.83 - 14.04 |
7.86 |
-56.2% |
| DCF (EBITDA 10y) |
17.22 - 37.84 |
25.62 |
42.9% |
| Fair Value |
-20.90 - -20.90 |
-20.90 |
-216.56% |
| P/E |
(114.28) - (140.44) |
(124.46) |
-794.1% |
| EV/EBITDA |
(12.43) - (5.25) |
(9.32) |
-152.0% |
| EPV |
(16.98) - (4.83) |
(10.91) |
-160.8% |
| DDM - Stable |
(23.99) - (48.95) |
(36.47) |
-303.4% |
| DDM - Multi |
(23.60) - (39.06) |
(29.55) |
-264.8% |
AP.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,506.08 |
| Beta |
1.11 |
| Outstanding shares (mil) |
139.77 |
| Enterprise Value (mil) |
6,854.09 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.44% |
| Cost of Debt |
7.97% |
| WACC |
7.71% |