HRR.UN.TO Intrinsic
Value
What is the intrinsic value of HRR.UN.TO?
As of 2025-07-13, the Intrinsic Value of Australian REIT Income Fund (HRR.UN.TO) is
9.06 CAD. This HRR.UN.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 7.90 CAD, the upside of Australian REIT Income Fund is
14.73%.
Is HRR.UN.TO undervalued or overvalued?
Based on its market price of 7.90 CAD and our intrinsic valuation, Australian REIT Income Fund (HRR.UN.TO) is undervalued by 14.73%.
HRR.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(681.78) - (59.21) |
(102.89) |
-1402.4% |
| DCF (Growth 10y) |
(58.73) - (606.93) |
(97.48) |
-1333.9% |
| DCF (EBITDA 5y) |
(28.90) - (36.38) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(34.97) - (44.29) |
(1,234.50) |
-123450.0% |
| Fair Value |
9.06 - 9.06 |
9.06 |
14.73% |
| P/E |
1.55 - 4.33 |
3.03 |
-61.7% |
| EV/EBITDA |
(1.91) - (0.56) |
(1.31) |
-116.6% |
| EPV |
(6.06) - (7.00) |
(6.53) |
-182.7% |
| DDM - Stable |
4.74 - 20.67 |
12.71 |
60.8% |
| DDM - Multi |
(47.45) - (134.62) |
(67.39) |
-953.0% |
HRR.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5.21 |
| Beta |
1.69 |
| Outstanding shares (mil) |
0.66 |
| Enterprise Value (mil) |
7.75 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.47% |
| Cost of Debt |
6.20% |
| WACC |
6.48% |