As of 2025-11-15, the Intrinsic Value of Dream Residential Real Estate Investment Trust (DRR.U.TO) is 27.60 USD. This DRR.U.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.43 USD, the upside of Dream Residential Real Estate Investment Trust is 164.60%.
The range of the Intrinsic Value is 19.74 - 42.22 USD
Based on its market price of 10.43 USD and our intrinsic valuation, Dream Residential Real Estate Investment Trust (DRR.U.TO) is undervalued by 164.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.74 - 42.22 | 27.60 | 164.6% |
| DCF (Growth 10y) | 22.74 - 46.14 | 30.96 | 196.9% |
| DCF (EBITDA 5y) | 27.01 - 33.49 | 30.90 | 196.2% |
| DCF (EBITDA 10y) | 28.55 - 38.24 | 33.72 | 223.3% |
| Fair Value | -3.72 - -3.72 | -3.72 | -135.62% |
| P/E | (1.23) - 9.48 | 2.75 | -73.7% |
| EV/EBITDA | 9.05 - 20.70 | 14.77 | 41.6% |
| EPV | 0.78 - 5.23 | 3.00 | -71.2% |
| DDM - Stable | (1.87) - (4.36) | (3.11) | -129.8% |
| DDM - Multi | 3.86 - 7.35 | 5.10 | -51.1% |
| Market Cap (mil) | 208.65 |
| Beta | 0.49 |
| Outstanding shares (mil) | 20.00 |
| Enterprise Value (mil) | 377.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.79% |
| Cost of Debt | 5.39% |
| WACC | 6.12% |