BEI.UN.TO
Boardwalk Real Estate Investment Trust
Price:  
72.01 
CAD
Volume:  
122,381.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BEI.UN.TO Intrinsic Value

11.50 %
Upside

As of 2023-12-11, the Intrinsic Value of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is 80.27 CAD. This BEI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.01 CAD, the upside of Boardwalk Real Estate Investment Trust is 11.50%.

The range of the Intrinsic Value is 25.52 - 308.55 CAD

72.01 CAD
Stock Price
80.27 CAD
Intrinsic Value
Intrinsic Value Details

BEI.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.52 - 308.55 80.27 11.5%
DCF (Growth 10y) 36.82 - 322.62 92.62 28.6%
DCF (EBITDA 5y) 23.84 - 63.27 42.92 -40.4%
DCF (EBITDA 10y) 35.59 - 88.06 59.61 -17.2%
Fair Value 55.46 - 55.46 55.46 -22.99%
P/E 158.76 - 381.33 270.57 275.7%
EV/EBITDA (16.93) - 42.20 11.63 -83.9%
DDM - Stable 84.59 - 234.99 159.79 121.9%
DDM - Multi 62.80 - 135.03 85.66 19.0%

BEI.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,292.30
Beta 1.28
Outstanding shares (mil) 45.72
Enterprise Value (mil) 6,589.11
Market risk premium 5.50%
Cost of Equity 10.71%
Cost of Debt 5.69%
WACC 8.20%