CRT.UN.TO
CT Real Estate Investment Trust
Price:  
13.49 
CAD
Volume:  
145,272.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRT.UN.TO Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of CT Real Estate Investment Trust (CRT.UN.TO) is 33.33 CAD. This CRT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.49 CAD, the upside of CT Real Estate Investment Trust is %.

The range of the Intrinsic Value is 21.42 - 53.94 CAD

13.49 CAD
Stock Price
33.33 CAD
Intrinsic Value
Intrinsic Value Details

CRT.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.42 - 53.94 33.33 147.1%
DCF (Growth 10y) 28.47 - 64.07 41.57 208.1%
DCF (EBITDA 5y) 19.40 - 29.31 22.71 68.4%
DCF (EBITDA 10y) 26.80 - 41.24 32.25 139.1%
Fair Value 13.03 - 13.03 13.03 -3.42%
P/E 16.81 - 45.98 27.52 104.0%
EV/EBITDA 13.38 - 25.09 19.43 44.0%
EPV 8.18 - 22.96 15.57 15.4%
DDM - Stable 4.94 - 10.18 7.56 -44.0%
DDM - Multi 9.48 - 14.88 11.55 -14.4%

CRT.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,459.48
Beta 0.98
Outstanding shares (mil) 108.19
Enterprise Value (mil) 4,391.44
Market risk premium 5.10%
Cost of Equity 13.21%
Cost of Debt 4.74%
WACC 6.68%