GRT.UN.TO
Granite Real Estate Investment Trust
Price:  
68.29 
CAD
Volume:  
31,829.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRT.UN.TO Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Granite Real Estate Investment Trust (GRT.UN.TO) is 104.23 CAD. This GRT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.29 CAD, the upside of Granite Real Estate Investment Trust is %.

The range of the Intrinsic Value is 64.32 - 197.47 CAD

68.29 CAD
Stock Price
104.23 CAD
Intrinsic Value
Intrinsic Value Details

GRT.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.32 - 197.47 104.23 52.6%
DCF (Growth 10y) 84.53 - 225.69 127.19 86.3%
DCF (EBITDA 5y) 75.59 - 110.75 89.74 31.4%
DCF (EBITDA 10y) 94.46 - 141.27 113.71 66.5%
Fair Value 67.83 - 67.83 67.83 -0.68%
P/E 55.65 - 89.00 67.71 -0.8%
EV/EBITDA 13.22 - 77.49 43.68 -36.0%
EPV 4.75 - 20.06 12.40 -81.8%
DDM - Stable 22.44 - 55.35 38.90 -43.0%
DDM - Multi 19.87 - 34.89 25.05 -63.3%

GRT.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,306.37
Beta 1.27
Outstanding shares (mil) 63.06
Enterprise Value (mil) 7,297.74
Market risk premium 5.10%
Cost of Equity 11.13%
Cost of Debt 4.41%
WACC 8.06%