As of 2025-05-14, the Intrinsic Value of Automotive Properties Real Estate Investment Trust (APR.UN.TO) is 15.71 CAD. This APR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.50 CAD, the upside of Automotive Properties Real Estate Investment Trust is 49.60%.
The range of the Intrinsic Value is 9.24 - 29.36 CAD
Based on its market price of 10.50 CAD and our intrinsic valuation, Automotive Properties Real Estate Investment Trust (APR.UN.TO) is undervalued by 49.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.24 - 29.36 | 15.71 | 49.6% |
| DCF (Growth 10y) | 12.36 - 35.20 | 19.74 | 88.0% |
| DCF (EBITDA 5y) | 12.38 - 17.29 | 14.36 | 36.7% |
| DCF (EBITDA 10y) | 15.04 - 23.31 | 18.50 | 76.2% |
| Fair Value | 36.65 - 36.65 | 36.65 | 249.00% |
| P/E | 16.74 - 37.44 | 25.69 | 144.7% |
| EV/EBITDA | 3.20 - 12.23 | 7.34 | -30.1% |
| EPV | 3.35 - 12.28 | 7.82 | -25.6% |
| DDM - Stable | 8.93 - 24.65 | 16.79 | 59.9% |
| DDM - Multi | 8.93 - 19.26 | 12.20 | 16.2% |
| Market Cap (mil) | 515.76 |
| Beta | 0.24 |
| Outstanding shares (mil) | 49.12 |
| Enterprise Value (mil) | 1,017.66 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.92% |
| Cost of Debt | 4.68% |
| WACC | 6.20% |