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
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%.
| 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% |
| 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% |