FCR.UN.TO
First Capital Real Estate Investment Trust
Price:  
16.62 
CAD
Volume:  
63,416.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FCR.UN.TO Intrinsic Value

35.40 %
Upside

As of 2025-02-17, the Intrinsic Value of First Capital Real Estate Investment Trust (FCR.UN.TO) is 22.50 CAD. This FCR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.62 CAD, the upside of First Capital Real Estate Investment Trust is 35.40%.

The range of the Intrinsic Value is 10.96 - 51.21 CAD

16.62 CAD
Stock Price
22.50 CAD
Intrinsic Value
Intrinsic Value Details

FCR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.96 - 51.21 22.50 35.4%
DCF (Growth 10y) 14.14 - 53.31 25.46 53.2%
DCF (EBITDA 5y) 11.31 - 16.15 13.81 -16.9%
DCF (EBITDA 10y) 14.56 - 21.81 18.11 9.0%
Fair Value 40.82 - 40.82 40.82 145.59%
P/E 16.33 - 51.79 29.88 79.8%
EV/EBITDA 10.01 - 13.60 11.27 -32.2%
EPV 2.33 - 9.85 6.09 -63.4%
DDM - Stable 12.41 - 30.19 21.30 28.2%
DDM - Multi (6.26) - (11.26) (7.99) -148.1%

FCR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,528.76
Beta 1.06
Outstanding shares (mil) 212.32
Enterprise Value (mil) 7,603.42
Market risk premium 5.10%
Cost of Equity 9.04%
Cost of Debt 5.15%
WACC 6.66%