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
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%.
| 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% |
| 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% |