IIP.UN.TO
InterRent Real Estate Investment Trust
Price:  
13.60 
CAD
Volume:  
120,588.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IIP.UN.TO Intrinsic Value

15.10 %
Upside

What is the intrinsic value of IIP.UN.TO?

As of 2025-06-22, the Intrinsic Value of InterRent Real Estate Investment Trust (IIP.UN.TO) is 15.66 CAD. This IIP.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.60 CAD, the upside of InterRent Real Estate Investment Trust is 15.10%.

The range of the Intrinsic Value is 11.28 - 22.31 CAD

Is IIP.UN.TO undervalued or overvalued?

Based on its market price of 13.60 CAD and our intrinsic valuation, InterRent Real Estate Investment Trust (IIP.UN.TO) is undervalued by 15.10%.

13.60 CAD
Stock Price
15.66 CAD
Intrinsic Value
Intrinsic Value Details

IIP.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.28 - 22.31 15.66 15.1%
DCF (Growth 10y) 14.44 - 26.02 19.05 40.0%
DCF (EBITDA 5y) 10.47 - 13.66 12.14 -10.7%
DCF (EBITDA 10y) 13.75 - 18.17 15.96 17.4%
Fair Value -6.13 - -6.13 -6.13 -145.05%
P/E (17.16) - (33.99) (25.37) -286.5%
EV/EBITDA 0.87 - 9.81 6.08 -55.3%
EPV (1.91) - 0.68 (0.61) -104.5%
DDM - Stable (8.33) - (15.90) (12.12) -189.1%
DDM - Multi (6.09) - (9.34) (7.40) -154.4%

IIP.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,914.74
Beta 1.20
Outstanding shares (mil) 140.79
Enterprise Value (mil) 3,627.43
Market risk premium 5.10%
Cost of Equity 9.11%
Cost of Debt 4.25%
WACC 6.31%