BEI.UN.TO
Boardwalk Real Estate Investment Trust
Price:  
69.99 
CAD
Volume:  
29,915.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BEI.UN.TO Intrinsic Value

15.00 %
Upside

What is the intrinsic value of BEI.UN.TO?

As of 2025-07-03, the Intrinsic Value of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is 80.47 CAD. This BEI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.99 CAD, the upside of Boardwalk Real Estate Investment Trust is 15.00%.

The range of the Intrinsic Value is 50.75 - 132.23 CAD

Is BEI.UN.TO undervalued or overvalued?

Based on its market price of 69.99 CAD and our intrinsic valuation, Boardwalk Real Estate Investment Trust (BEI.UN.TO) is undervalued by 15.00%.

69.99 CAD
Stock Price
80.47 CAD
Intrinsic Value
Intrinsic Value Details

BEI.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.75 - 132.23 80.47 15.0%
DCF (Growth 10y) 67.41 - 154.83 99.44 42.1%
DCF (EBITDA 5y) 65.42 - 91.63 80.22 14.6%
DCF (EBITDA 10y) 79.72 - 116.76 99.03 41.5%
Fair Value 42.36 - 42.36 42.36 -39.48%
P/E 186.88 - 401.37 296.97 324.3%
EV/EBITDA 7.79 - 82.34 48.79 -30.3%
EPV 12.85 - 41.76 27.31 -61.0%
DDM - Stable 65.76 - 139.64 102.70 46.7%
DDM - Multi 128.82 - 217.23 162.11 131.6%

BEI.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,422.51
Beta 1.28
Outstanding shares (mil) 48.90
Enterprise Value (mil) 6,742.33
Market risk premium 5.10%
Cost of Equity 8.24%
Cost of Debt 4.68%
WACC 6.47%