APR.UN.TO
Automotive Properties Real Estate Investment Trust
Price:  
10.01 
CAD
Volume:  
24,229.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APR.UN.TO Intrinsic Value

%
Upside

As of 2024-04-13, the Intrinsic Value of Automotive Properties Real Estate Investment Trust (APR.UN.TO) is 23.72 CAD. This APR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.01 CAD, the upside of Automotive Properties Real Estate Investment Trust is %.

The range of the Intrinsic Value is 16.14 - 36.54 CAD

10.01 CAD
Stock Price
23.72 CAD
Intrinsic Value
Intrinsic Value Details

APR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.14 - 36.54 23.72 137.0%
DCF (Growth 10y) 21.96 - 45.12 30.60 205.7%
DCF (EBITDA 5y) 15.24 - 21.38 17.98 79.6%
DCF (EBITDA 10y) 21.17 - 30.47 25.33 153.0%
Fair Value 32.09 - 32.09 32.09 220.54%
P/E 18.23 - 30.16 22.81 127.9%
EV/EBITDA 6.19 - 13.41 8.89 -11.2%
EPV 0.13 - 6.35 3.24 -67.6%
DDM - Stable 6.52 - 13.47 9.99 -0.2%
DDM - Multi 7.13 - 11.10 8.65 -13.6%

APR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 397.70
Beta 0.24
Outstanding shares (mil) 39.73
Enterprise Value (mil) 1,033.02
Market risk premium 5.10%
Cost of Equity 11.68%
Cost of Debt 4.58%
WACC 6.57%