APR.UN.TO
Automotive Properties Real Estate Investment Trust
Price:  
11.44 
CAD
Volume:  
10,150.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APR.UN.TO Intrinsic Value

99.70 %
Upside

As of 2024-12-04, the Intrinsic Value of Automotive Properties Real Estate Investment Trust (APR.UN.TO) is 22.84 CAD. This APR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.44 CAD, the upside of Automotive Properties Real Estate Investment Trust is 99.70%.

The range of the Intrinsic Value is 15.05 - 38.06 CAD

11.44 CAD
Stock Price
22.84 CAD
Intrinsic Value
Intrinsic Value Details

APR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.05 - 38.06 22.84 99.7%
DCF (Growth 10y) 18.38 - 42.98 26.75 133.8%
DCF (EBITDA 5y) 18.66 - 23.06 20.81 81.9%
DCF (EBITDA 10y) 21.33 - 29.08 24.98 118.3%
Fair Value 22.79 - 22.79 22.79 99.24%
P/E 14.12 - 19.98 16.45 43.8%
EV/EBITDA 8.57 - 12.35 10.50 -8.3%
EPV 2.71 - 10.04 6.38 -44.3%
DDM - Stable 5.63 - 13.98 9.80 -14.3%
DDM - Multi 7.00 - 12.99 9.05 -20.9%

APR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 561.59
Beta 0.24
Outstanding shares (mil) 49.09
Enterprise Value (mil) 1,088.22
Market risk premium 5.10%
Cost of Equity 9.11%
Cost of Debt 4.68%
WACC 6.11%