The Discounted Cash Flow (DCF) valuation of Granite Real Estate Investment Trust (GRT.UN.TO) is 103.42 CAD. With the latest stock price at 79.24 CAD, the upside of Granite Real Estate Investment Trust based on DCF is 30.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.6% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 63.77 - 195.42 | 103.42 |
| Upside | -19.5% - 146.6% | 30.5% |