As of 2024-12-15, the Intrinsic Value of H&R Real Estate Investment Trust (HR.UN.TO) is
16.55 CAD. This HR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.67 CAD, the upside of H&R Real Estate Investment Trust is
71.10%.
The range of the Intrinsic Value is 10.58 - 26.93 CAD
16.55 CAD
Intrinsic Value
HR.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.58 - 26.93 |
16.55 |
71.1% |
| DCF (Growth 10y) |
13.07 - 29.98 |
19.27 |
99.3% |
| DCF (EBITDA 5y) |
9.22 - 15.78 |
11.37 |
17.6% |
| DCF (EBITDA 10y) |
12.02 - 20.35 |
15.06 |
55.7% |
| Fair Value |
-5.00 - -5.00 |
-5.00 |
-151.68% |
| P/E |
(16.17) - 3.49 |
(10.03) |
-203.7% |
| EV/EBITDA |
2.57 - 11.98 |
5.65 |
-41.6% |
| EPV |
10.18 - 20.49 |
15.33 |
58.6% |
| DDM - Stable |
(6.03) - (11.41) |
(8.72) |
-190.1% |
| DDM - Multi |
0.80 - 1.21 |
0.97 |
-90.0% |
HR.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,533.73 |
| Beta |
1.25 |
| Outstanding shares (mil) |
262.02 |
| Enterprise Value (mil) |
5,999.23 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.25% |
| Cost of Debt |
5.39% |
| WACC |
7.06% |