CRR.UN.TO
Crombie Real Estate Investment Trust
Price:  
12.99 
CAD
Volume:  
130,816.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRR.UN.TO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Crombie Real Estate Investment Trust (CRR.UN.TO) is 17.38 CAD. This CRR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.99 CAD, the upside of Crombie Real Estate Investment Trust is %.

The range of the Intrinsic Value is 10.15 - 29.70 CAD

12.99 CAD
Stock Price
17.38 CAD
Intrinsic Value
Intrinsic Value Details

CRR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.15 - 29.70 17.38 33.8%
DCF (Growth 10y) 14.44 - 35.86 22.39 72.4%
DCF (EBITDA 5y) 9.01 - 17.09 12.89 -0.8%
DCF (EBITDA 10y) 13.47 - 24.35 18.50 42.4%
Fair Value -2.76 - -2.76 -2.76 -121.26%
P/E (8.85) - (12.21) (9.46) -172.8%
EV/EBITDA 4.05 - 21.85 11.21 -13.7%
EPV 14.00 - 28.63 21.31 64.1%
DDM - Stable (3.05) - (6.04) (4.55) -135.0%
DDM - Multi (2.98) - (4.89) (3.73) -128.7%

CRR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,394.09
Beta 0.97
Outstanding shares (mil) 107.32
Enterprise Value (mil) 3,581.17
Market risk premium 5.10%
Cost of Equity 10.95%
Cost of Debt 5.01%
WACC 7.32%