CAR.UN.TO
Canadian Apartment Properties Real Estate Investment Trust
Price:  
44.71 
CAD
Volume:  
353,863.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAR.UN.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Canadian Apartment Properties Real Estate Investment Trust (CAR.UN.TO) is 64.37 CAD. This CAR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.71 CAD, the upside of Canadian Apartment Properties Real Estate Investment Trust is %.

The range of the Intrinsic Value is 31.06 - 165.23 CAD

44.71 CAD
Stock Price
64.37 CAD
Intrinsic Value
Intrinsic Value Details

CAR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.06 - 165.23 64.37 44.0%
DCF (Growth 10y) 40.90 - 177.65 75.13 68.0%
DCF (EBITDA 5y) 40.37 - 58.06 50.22 12.3%
DCF (EBITDA 10y) 49.12 - 74.68 62.30 39.3%
Fair Value -12.31 - -12.31 -12.31 -127.54%
P/E (11.33) - (14.78) (12.81) -128.6%
EV/EBITDA 34.25 - 45.19 42.37 -5.2%
EPV (0.19) - 14.71 7.26 -83.8%
DDM - Stable (19.90) - (54.05) (36.97) -182.7%
DDM - Multi (26.96) - (58.20) (36.99) -182.7%

CAR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,471.49
Beta 1.11
Outstanding shares (mil) 167.11
Enterprise Value (mil) 14,627.64
Market risk premium 5.10%
Cost of Equity 9.38%
Cost of Debt 5.01%
WACC 7.07%