GRT.UN.TO Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of Granite Real Estate Investment Trust (GRT.UN.TO) is
93.89 CAD. This GRT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 72.80 CAD, the upside of Granite Real Estate Investment Trust is
29.00%.
The range of the Intrinsic Value is 59.91 - 165.31 CAD
93.89 CAD
Intrinsic Value
GRT.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.91 - 165.31 |
93.89 |
29.0% |
| DCF (Growth 10y) |
84.31 - 199.90 |
121.81 |
67.3% |
| DCF (EBITDA 5y) |
68.56 - 97.22 |
81.29 |
11.7% |
| DCF (EBITDA 10y) |
92.41 - 131.06 |
109.53 |
50.5% |
| Fair Value |
97.25 - 97.25 |
97.25 |
33.59% |
| P/E |
55.23 - 134.00 |
90.29 |
24.0% |
| EV/EBITDA |
13.02 - 80.32 |
46.80 |
-35.7% |
| EPV |
12.76 - 28.30 |
20.53 |
-71.8% |
| DDM - Stable |
35.92 - 86.42 |
61.17 |
-16.0% |
| DDM - Multi |
19.69 - 34.67 |
24.92 |
-65.8% |
GRT.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,567.47 |
| Beta |
1.27 |
| Outstanding shares (mil) |
62.74 |
| Enterprise Value (mil) |
7,566.68 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.34% |
| Cost of Debt |
4.25% |
| WACC |
7.07% |