As of 2023-12-03, the Intrinsic Value of H&R Real Estate Investment Trust (HR.UN.TO) is
10.69 CAD. This HR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.12 CAD, the upside of H&R Real Estate Investment Trust is
17.30%.
The range of the Intrinsic Value is 3.19 - 31.40 CAD
10.69 CAD
Intrinsic Value
HR.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.19 - 31.40 |
10.69 |
17.3% |
| DCF (Growth 10y) |
4.21 - 30.49 |
11.29 |
23.8% |
| DCF (EBITDA 5y) |
7.64 - 15.11 |
10.64 |
16.6% |
| DCF (EBITDA 10y) |
7.34 - 16.91 |
11.23 |
23.2% |
| P/E |
(5.22) - 55.92 |
15.53 |
70.3% |
| EV/EBITDA |
3.76 - 11.15 |
7.37 |
-19.1% |
| EPV |
7.18 - 19.86 |
13.52 |
48.3% |
| DDM - Multi |
20.27 - 37.03 |
26.29 |
188.3% |
HR.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,388.25 |
| Beta |
1.25 |
| Outstanding shares (mil) |
261.87 |
| Enterprise Value (mil) |
6,259.29 |
| Market risk premium |
5.50% |
| Cost of Equity |
12.09% |
| Cost of Debt |
5.96% |
| WACC |
7.91% |