GRT.UN.TO
Granite Real Estate Investment Trust
Price:  
70.48 
CAD
Volume:  
140,388.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRT.UN.TO Intrinsic Value

25.40 %
Upside

As of 2023-12-03, the Intrinsic Value of Granite Real Estate Investment Trust (GRT.UN.TO) is 88.35 CAD. This GRT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.48 CAD, the upside of Granite Real Estate Investment Trust is 25.40%.

The range of the Intrinsic Value is 57.24 - 151.15 CAD

70.48 CAD
Stock Price
88.35 CAD
Intrinsic Value
Intrinsic Value Details

GRT.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.24 - 151.15 88.35 25.4%
DCF (Growth 10y) 80.46 - 182.77 114.62 62.6%
DCF (EBITDA 5y) 76.48 - 116.76 94.33 33.8%
DCF (EBITDA 10y) 97.84 - 148.93 120.26 70.6%
EV/EBITDA 8.73 - 76.76 43.87 -37.8%
EPV (4.14) - 6.01 0.94 -98.7%
DDM - Multi 12.32 - 20.84 15.50 -78.0%

GRT.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,492.40
Beta 1.27
Outstanding shares (mil) 63.74
Enterprise Value (mil) 7,464.32
Market risk premium 5.50%
Cost of Equity 11.94%
Cost of Debt 4.55%
WACC 8.69%