D.UN.TO
Dream Office Real Estate Investment Trust
Price:  
18.40 
CAD
Volume:  
56,351.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

D.UN.TO Intrinsic Value

%
Upside

As of 2024-06-23, the Intrinsic Value of Dream Office Real Estate Investment Trust (D.UN.TO) is 19.46 CAD. This D.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.40 CAD, the upside of Dream Office Real Estate Investment Trust is %.

The range of the Intrinsic Value is (22.76) - 367.26 CAD

18.40 CAD
Stock Price
19.46 CAD
Intrinsic Value
Intrinsic Value Details

D.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (22.76) - 367.26 19.46 5.8%
DCF (Growth 10y) (17.71) - 375.23 25.58 39.0%
DCF (EBITDA 5y) (15.94) - 23.56 1.80 -90.2%
DCF (EBITDA 10y) (13.22) - 48.00 11.49 -37.6%
Fair Value -20.42 - -20.42 -20.42 -211.01%
P/E (100.98) - (137.58) (119.59) -749.9%
EV/EBITDA (40.16) - (2.70) (18.64) -201.3%
EPV (37.44) - 27.52 (4.96) -127.0%
DDM - Stable (21.19) - (58.41) (39.80) -316.3%
DDM - Multi (18.06) - (41.23) (25.39) -238.0%

D.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 300.47
Beta 1.24
Outstanding shares (mil) 16.33
Enterprise Value (mil) 1,639.39
Market risk premium 5.10%
Cost of Equity 12.89%
Cost of Debt 8.48%
WACC 9.25%