As of 2024-12-15, the Intrinsic Value of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is 101.56 CAD. This BEI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.11 CAD, the upside of Boardwalk Real Estate Investment Trust is 49.10%.

The range of the Intrinsic Value is 44.02 - 315.29 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	44.02 - 315.29	101.56	49.1%
DCF (Growth 10y)	56.67 - 329.28	114.94	68.8%
DCF (EBITDA 5y)	46.44 - 76.86	68.33	0.3%
DCF (EBITDA 10y)	58.72 - 100.94	84.85	24.6%
Fair Value	70.34 - 70.34	70.34	3.28%
P/E	307.83 - 492.89	410.20	502.3%
EV/EBITDA	(5.74) - 64.32	33.08	-51.4%
EPV	1.03 - 29.61	15.32	-77.5%
DDM - Stable	126.25 - 388.10	257.17	277.6%
DDM - Multi	161.93 - 384.83	227.68	234.3%