GRT.UN.TO Intrinsic
Value
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
88.35 CAD
Intrinsic Value
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% |