The Discounted Cash Flow (DCF) valuation of H&R Real Estate Investment Trust (HR.UN.TO) is 16.55 CAD. With the latest stock price at 9.67 CAD, the upside of H&R Real Estate Investment Trust based on DCF is 71.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.3% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10.58 - 26.93 | 16.55 |
| Upside | 9.5% - 178.5% | 71.1% |