GRT.UN.TO
Granite Real Estate Investment Trust
Price:  
70.38 
CAD
Volume:  
35,600.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRT.UN.TO Intrinsic Value

36.00 %
Upside

What is the intrinsic value of GRT.UN.TO?

As of 2025-06-16, the Intrinsic Value of Granite Real Estate Investment Trust (GRT.UN.TO) is 95.69 CAD. This GRT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.38 CAD, the upside of Granite Real Estate Investment Trust is 36.00%.

The range of the Intrinsic Value is 58.05 - 182.72 CAD

Is GRT.UN.TO undervalued or overvalued?

Based on its market price of 70.38 CAD and our intrinsic valuation, Granite Real Estate Investment Trust (GRT.UN.TO) is undervalued by 36.00%.

70.38 CAD
Stock Price
95.69 CAD
Intrinsic Value
Intrinsic Value Details

GRT.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.05 - 182.72 95.69 36.0%
DCF (Growth 10y) 85.95 - 230.40 129.86 84.5%
DCF (EBITDA 5y) 63.39 - 96.69 78.68 11.8%
DCF (EBITDA 10y) 91.19 - 138.19 112.39 59.7%
Fair Value 129.46 - 129.46 129.46 83.94%
P/E 72.91 - 161.91 101.59 44.3%
EV/EBITDA 6.56 - 80.34 44.23 -37.2%
EPV 22.07 - 44.49 33.28 -52.7%
DDM - Stable 37.68 - 100.22 68.95 -2.0%
DDM - Multi 57.73 - 112.10 75.51 7.3%

GRT.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,286.14
Beta 1.27
Outstanding shares (mil) 60.90
Enterprise Value (mil) 7,317.04
Market risk premium 5.10%
Cost of Equity 9.13%
Cost of Debt 4.25%
WACC 6.85%