As of 2025-05-18, the Intrinsic Value of Dream Office Real Estate Investment Trust (D.UN.TO) is 6.17 CAD. This D.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.49 CAD, the upside of Dream Office Real Estate Investment Trust is -60.20%.
The range of the Intrinsic Value is (34.02) - 1,735.25 CAD
Based on its market price of 15.49 CAD and our intrinsic valuation, Dream Office Real Estate Investment Trust (D.UN.TO) is overvalued by 60.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (34.02) - 1,735.25 | 6.17 | -60.2% |
| DCF (Growth 10y) | (31.41) - 1,732.19 | 9.24 | -40.3% |
| DCF (EBITDA 5y) | (29.61) - 6.93 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (28.63) - 28.53 | (1,234.50) | -123450.0% |
| Fair Value | -32.07 - -32.07 | -32.07 | -307.04% |
| P/E | (213.08) - (265.29) | (233.95) | -1610.3% |
| EV/EBITDA | (36.85) - (16.84) | (25.90) | -267.2% |
| EPV | (41.35) - 35.07 | (3.14) | -120.3% |
| DDM - Stable | (85.36) - (445.78) | (265.57) | -1814.5% |
| DDM - Multi | (76.39) - (323.11) | (125.07) | -907.4% |
| Market Cap (mil) | 253.42 |
| Beta | 1.24 |
| Outstanding shares (mil) | 16.36 |
| Enterprise Value (mil) | 1,546.71 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.92% |
| Cost of Debt | 9.65% |
| WACC | 9.14% |