CRT.UN.TO
CT Real Estate Investment Trust
Price:  
15.97 
CAD
Volume:  
29,311.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRT.UN.TO Intrinsic Value

105.40 %
Upside

What is the intrinsic value of CRT.UN.TO?

As of 2025-06-19, the Intrinsic Value of CT Real Estate Investment Trust (CRT.UN.TO) is 32.81 CAD. This CRT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.97 CAD, the upside of CT Real Estate Investment Trust is 105.40%.

The range of the Intrinsic Value is 21.46 - 51.73 CAD

Is CRT.UN.TO undervalued or overvalued?

Based on its market price of 15.97 CAD and our intrinsic valuation, CT Real Estate Investment Trust (CRT.UN.TO) is undervalued by 105.40%.

15.97 CAD
Stock Price
32.81 CAD
Intrinsic Value
Intrinsic Value Details

CRT.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.46 - 51.73 32.81 105.4%
DCF (Growth 10y) 27.02 - 58.38 38.83 143.1%
DCF (EBITDA 5y) 25.78 - 34.86 31.01 94.2%
DCF (EBITDA 10y) 30.60 - 43.18 37.28 133.4%
Fair Value 46.20 - 46.20 46.20 189.26%
P/E 36.88 - 87.67 61.90 287.6%
EV/EBITDA 17.91 - 28.65 24.08 50.8%
EPV 13.52 - 27.73 20.63 29.2%
DDM - Stable 10.87 - 21.23 16.05 0.5%
DDM - Multi 22.00 - 33.43 26.53 66.1%

CRT.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,743.29
Beta 0.98
Outstanding shares (mil) 109.16
Enterprise Value (mil) 4,813.82
Market risk premium 5.10%
Cost of Equity 10.36%
Cost of Debt 4.68%
WACC 5.95%