BEI.UN.TO Intrinsic
Value
As of 2024-10-08, the Intrinsic Value of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is
98.08 CAD. This BEI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.97 CAD, the upside of Boardwalk Real Estate Investment Trust is
21.10%.
The range of the Intrinsic Value is 43.42 - 287.69 CAD
98.08 CAD
Intrinsic Value
BEI.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.42 - 287.69 |
98.08 |
21.1% |
| DCF (Growth 10y) |
59.96 - 316.67 |
117.87 |
45.6% |
| DCF (EBITDA 5y) |
50.11 - 91.35 |
80.79 |
-0.2% |
| DCF (EBITDA 10y) |
65.94 - 121.87 |
101.84 |
25.8% |
| Fair Value |
68.77 - 68.77 |
68.77 |
-15.07% |
| P/E |
140.82 - 505.85 |
263.72 |
225.7% |
| EV/EBITDA |
(3.48) - 68.32 |
36.24 |
-55.2% |
| EPV |
(2.25) - 25.78 |
11.76 |
-85.5% |
| DDM - Stable |
116.44 - 360.96 |
238.70 |
194.8% |
| DDM - Multi |
154.26 - 373.48 |
218.53 |
169.9% |
BEI.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,999.92 |
| Beta |
1.28 |
| Outstanding shares (mil) |
49.40 |
| Enterprise Value (mil) |
7,241.74 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.85% |
| Cost of Debt |
5.15% |
| WACC |
7.15% |