DIR.UN.TO Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of Dream Industrial Real Estate Investment Trust (DIR.UN.TO) is
18.84 CAD. This DIR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.11 CAD, the upside of Dream Industrial Real Estate Investment Trust is
55.50%.
The range of the Intrinsic Value is 10.83 - 38.47 CAD
18.84 CAD
Intrinsic Value
DIR.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.83 - 38.47 |
18.84 |
55.5% |
| DCF (Growth 10y) |
15.53 - 45.93 |
24.39 |
101.4% |
| DCF (EBITDA 5y) |
8.37 - 11.48 |
9.30 |
-23.2% |
| DCF (EBITDA 10y) |
13.17 - 18.02 |
14.90 |
23.0% |
| Fair Value |
12.74 - 12.74 |
12.74 |
5.21% |
| P/E |
8.58 - 13.01 |
10.52 |
-13.2% |
| EV/EBITDA |
(0.64) - 10.37 |
5.23 |
-56.8% |
| EPV |
0.28 - 2.94 |
1.61 |
-86.7% |
| DDM - Stable |
3.81 - 9.69 |
6.75 |
-44.2% |
| DDM - Multi |
4.39 - 7.96 |
5.59 |
-53.8% |
DIR.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,354.35 |
| Beta |
1.21 |
| Outstanding shares (mil) |
276.99 |
| Enterprise Value (mil) |
6,215.41 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.05% |
| Cost of Debt |
4.25% |
| WACC |
7.31% |