BEI.UN.TO
Boardwalk Real Estate Investment Trust
Price:  
70.71 
CAD
Volume:  
160,599.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BEI.UN.TO Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is 87.70 CAD. This BEI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.71 CAD, the upside of Boardwalk Real Estate Investment Trust is %.

The range of the Intrinsic Value is 39.00 - 241.07 CAD

70.71 CAD
Stock Price
87.70 CAD
Intrinsic Value
Intrinsic Value Details

BEI.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.00 - 241.07 87.70 24.0%
DCF (Growth 10y) 62.76 - 295.09 119.22 68.6%
DCF (EBITDA 5y) 42.62 - 90.29 71.23 0.7%
DCF (EBITDA 10y) 66.11 - 133.89 102.74 45.3%
Fair Value 76.17 - 76.17 76.17 7.73%
P/E 145.66 - 393.46 243.46 244.3%
EV/EBITDA (6.08) - 53.41 20.86 -70.5%
EPV (6.71) - 20.37 6.83 -90.3%
DDM - Stable 114.58 - 303.81 209.20 195.9%
DDM - Multi 141.57 - 294.95 191.66 171.0%

BEI.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,492.37
Beta 1.28
Outstanding shares (mil) 49.39
Enterprise Value (mil) 6,690.29
Market risk premium 5.10%
Cost of Equity 9.91%
Cost of Debt 5.54%
WACC 7.76%