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%.

	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%