As of 2025-05-24, the Intrinsic Value of Crombie Real Estate Investment Trust (CRR.UN.TO) is 34.05 CAD. This CRR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.47 CAD, the upside of Crombie Real Estate Investment Trust is 135.30%.
The range of the Intrinsic Value is 23.71 - 51.14 CAD
Based on its market price of 14.47 CAD and our intrinsic valuation, Crombie Real Estate Investment Trust (CRR.UN.TO) is undervalued by 135.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.71 - 51.14 | 34.05 | 135.3% |
| DCF (Growth 10y) | 35.27 - 68.96 | 48.01 | 231.8% |
| DCF (EBITDA 5y) | 22.60 - 31.33 | 27.44 | 89.7% |
| DCF (EBITDA 10y) | 34.34 - 48.66 | 41.66 | 187.9% |
| Fair Value | -0.39 - -0.39 | -0.39 | -102.67% |
| P/E | (1.65) - (1.92) | (1.88) | -113.0% |
| EV/EBITDA | 9.38 - 17.68 | 12.76 | -11.8% |
| EPV | 16.67 - 31.15 | 23.91 | 65.2% |
| DDM - Stable | (0.44) - (0.89) | (0.67) | -104.6% |
| DDM - Multi | (0.24) - (0.41) | (0.31) | -102.1% |
| Market Cap (mil) | 1,577.66 |
| Beta | 0.97 |
| Outstanding shares (mil) | 109.03 |
| Enterprise Value (mil) | 3,977.40 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.57% |
| Cost of Debt | 4.68% |
| WACC | 7.01% |