As of 2025-09-18, the Intrinsic Value of CT Real Estate Investment Trust (CRT.UN.TO) is 33.72 CAD. This CRT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.37 CAD, the upside of CT Real Estate Investment Trust is 106.00%.
The range of the Intrinsic Value is 22.78 - 51.34 CAD
Based on its market price of 16.37 CAD and our intrinsic valuation, CT Real Estate Investment Trust (CRT.UN.TO) is undervalued by 106.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.78 - 51.34 | 33.72 | 106.0% |
| DCF (Growth 10y) | 30.27 - 60.85 | 42.03 | 156.7% |
| DCF (EBITDA 5y) | 27.18 - 35.74 | 31.56 | 92.8% |
| DCF (EBITDA 10y) | 34.03 - 46.39 | 40.10 | 144.9% |
| Fair Value | 46.01 - 46.01 | 46.01 | 181.06% |
| P/E | 36.73 - 91.15 | 61.99 | 278.7% |
| EV/EBITDA | 17.96 - 32.82 | 23.93 | 46.2% |
| EPV | 12.50 - 25.07 | 18.79 | 14.8% |
| DDM - Stable | 10.60 - 19.81 | 15.20 | -7.1% |
| DDM - Multi | 22.89 - 33.15 | 27.07 | 65.4% |
| Market Cap (mil) | 1,793.82 |
| Beta | 0.98 |
| Outstanding shares (mil) | 109.58 |
| Enterprise Value (mil) | 4,868.54 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.76% |
| Cost of Debt | 4.68% |
| WACC | 6.15% |