BEI.UN.TO Intrinsic
Value
As of 2023-12-11, the Intrinsic Value of Boardwalk Real Estate Investment Trust (BEI.UN.TO) is
80.27 CAD. This BEI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 72.01 CAD, the upside of Boardwalk Real Estate Investment Trust is
11.50%.
The range of the Intrinsic Value is 25.52 - 308.55 CAD
80.27 CAD
Intrinsic Value
BEI.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.52 - 308.55 |
80.27 |
11.5% |
| DCF (Growth 10y) |
36.82 - 322.62 |
92.62 |
28.6% |
| DCF (EBITDA 5y) |
23.84 - 63.27 |
42.92 |
-40.4% |
| DCF (EBITDA 10y) |
35.59 - 88.06 |
59.61 |
-17.2% |
| Fair Value |
55.46 - 55.46 |
55.46 |
-22.99% |
| P/E |
158.76 - 381.33 |
270.57 |
275.7% |
| EV/EBITDA |
(16.93) - 42.20 |
11.63 |
-83.9% |
| DDM - Stable |
84.59 - 234.99 |
159.79 |
121.9% |
| DDM - Multi |
62.80 - 135.03 |
85.66 |
19.0% |
BEI.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,292.30 |
| Beta |
1.28 |
| Outstanding shares (mil) |
45.72 |
| Enterprise Value (mil) |
6,589.11 |
| Market risk premium |
5.50% |
| Cost of Equity |
10.71% |
| Cost of Debt |
5.69% |
| WACC |
8.20% |