HR.UN.TO
H&R Real Estate Investment Trust
Price:  
9.31 
CAD
Volume:  
150,290.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HR.UN.TO Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of H&R Real Estate Investment Trust (HR.UN.TO) is 13.48 CAD. This HR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.31 CAD, the upside of H&R Real Estate Investment Trust is %.

The range of the Intrinsic Value is 7.81 - 23.59 CAD

9.31 CAD
Stock Price
13.48 CAD
Intrinsic Value
Intrinsic Value Details

HR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.81 - 23.59 13.48 44.7%
DCF (Growth 10y) 10.44 - 27.31 16.53 77.6%
DCF (EBITDA 5y) 7.75 - 12.61 9.73 4.5%
DCF (EBITDA 10y) 10.40 - 17.61 13.44 44.3%
Fair Value -0.03 - -0.03 -0.03 -100.27%
P/E (0.11) - 3.25 1.41 -84.8%
EV/EBITDA 3.57 - 12.12 5.92 -36.4%
EPV 8.08 - 18.83 13.46 44.6%
DDM - Stable (0.03) - (0.05) (0.04) -100.4%
DDM - Multi 0.67 - 1.05 0.82 -91.1%

HR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,439.41
Beta 1.25
Outstanding shares (mil) 262.02
Enterprise Value (mil) 6,138.24
Market risk premium 5.10%
Cost of Equity 10.89%
Cost of Debt 5.55%
WACC 7.35%