DIR.UN.TO
Dream Industrial Real Estate Investment Trust
Price:  
12.66 
CAD
Volume:  
319,855.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DIR.UN.TO Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Dream Industrial Real Estate Investment Trust (DIR.UN.TO) is 15.27 CAD. This DIR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.66 CAD, the upside of Dream Industrial Real Estate Investment Trust is %.

The range of the Intrinsic Value is 9.54 - 26.50 CAD

12.66 CAD
Stock Price
15.27 CAD
Intrinsic Value
Intrinsic Value Details

DIR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.54 - 26.50 15.27 20.6%
DCF (Growth 10y) 15.70 - 35.95 22.59 78.5%
DCF (EBITDA 5y) 10.65 - 14.95 12.33 -2.6%
DCF (EBITDA 10y) 16.75 - 23.49 19.52 54.2%
Fair Value 17.91 - 17.91 17.91 41.45%
P/E 11.45 - 18.01 13.61 7.5%
EV/EBITDA 2.90 - 10.37 5.83 -54.0%
EPV (0.45) - 2.14 0.85 -93.3%
DDM - Stable 4.49 - 9.95 7.22 -42.9%
DDM - Multi 4.29 - 7.01 5.30 -58.2%

DIR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,474.92
Beta 1.21
Outstanding shares (mil) 274.48
Enterprise Value (mil) 6,324.11
Market risk premium 5.10%
Cost of Equity 10.82%
Cost of Debt 4.41%
WACC 7.85%