As of 2025-05-16, the Intrinsic Value of H&R Real Estate Investment Trust (HR.UN.TO) is 18.10 CAD. This HR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.12 CAD, the upside of H&R Real Estate Investment Trust is 78.90%.
The range of the Intrinsic Value is 12.55 - 27.02 CAD
Based on its market price of 10.12 CAD and our intrinsic valuation, H&R Real Estate Investment Trust (HR.UN.TO) is undervalued by 78.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.55 - 27.02 | 18.10 | 78.9% |
| DCF (Growth 10y) | 15.08 - 29.82 | 20.76 | 105.1% |
| DCF (EBITDA 5y) | 7.45 - 13.39 | 9.25 | -8.6% |
| DCF (EBITDA 10y) | 11.08 - 18.11 | 13.49 | 33.3% |
| Fair Value | -2.28 - -2.28 | -2.28 | -122.53% |
| P/E | (8.98) - (9.47) | (9.37) | -192.6% |
| EV/EBITDA | 1.35 - 9.92 | 5.86 | -42.1% |
| EPV | 8.76 - 16.26 | 12.51 | 23.6% |
| DDM - Stable | (2.77) - (5.27) | (4.02) | -139.7% |
| DDM - Multi | (4.35) - (6.74) | (5.31) | -152.5% |
| Market Cap (mil) | 2,657.21 |
| Beta | 1.25 |
| Outstanding shares (mil) | 262.57 |
| Enterprise Value (mil) | 6,261.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.15% |
| Cost of Debt | 5.19% |
| WACC | 6.76% |