CAR.UN.TO Intrinsic
Value
As of 2025-01-18, the Intrinsic Value of Canadian Apartment Properties Real Estate Investment Trust (CAR.UN.TO) is
65.50 CAD. This CAR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.77 CAD, the upside of Canadian Apartment Properties Real Estate Investment Trust is
60.70%.
The range of the Intrinsic Value is 29.92 - 182.26 CAD
65.50 CAD
Intrinsic Value
CAR.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.92 - 182.26 |
65.50 |
60.7% |
| DCF (Growth 10y) |
45.00 - 213.46 |
84.61 |
107.5% |
| DCF (EBITDA 5y) |
29.31 - 44.03 |
40.44 |
-0.8% |
| DCF (EBITDA 10y) |
44.39 - 68.27 |
59.58 |
46.1% |
| Fair Value |
10.65 - 10.65 |
10.65 |
-73.88% |
| P/E |
10.05 - 16.10 |
13.69 |
-66.4% |
| EV/EBITDA |
24.23 - 37.42 |
34.76 |
-14.7% |
| EPV |
0.31 - 16.75 |
8.53 |
-79.1% |
| DDM - Stable |
17.49 - 48.04 |
32.76 |
-19.6% |
| DDM - Multi |
(32.58) - (65.25) |
(43.02) |
-205.5% |
CAR.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,713.60 |
| Beta |
1.11 |
| Outstanding shares (mil) |
164.67 |
| Enterprise Value (mil) |
13,866.77 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.26% |
| Cost of Debt |
5.15% |
| WACC |
6.93% |