KMP.UN.TO
Killam Apartment REIT
Price:  
17.93 
CAD
Volume:  
100,658.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KMP.UN.TO Intrinsic Value

52.50 %
Upside

As of 2024-12-11, the Intrinsic Value of Killam Apartment REIT (KMP.UN.TO) is 27.34 CAD. This KMP.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.93 CAD, the upside of Killam Apartment REIT is 52.50%.

The range of the Intrinsic Value is 10.91 - 96.73 CAD

17.93 CAD
Stock Price
27.34 CAD
Intrinsic Value
Intrinsic Value Details

KMP.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.91 - 96.73 27.34 52.5%
DCF (Growth 10y) 15.72 - 107.23 33.36 86.0%
DCF (EBITDA 5y) 24.65 - 33.90 30.78 71.7%
DCF (EBITDA 10y) 28.87 - 43.30 37.25 107.8%
Fair Value 63.73 - 63.73 63.73 255.45%
P/E 49.68 - 80.56 68.54 282.3%
EV/EBITDA 7.99 - 18.55 15.65 -12.7%
EPV (5.95) - (0.78) (3.36) -118.8%
DDM - Stable 23.36 - 73.37 48.36 169.7%
DDM - Multi 27.15 - 65.24 38.22 113.2%

KMP.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,141.02
Beta 1.06
Outstanding shares (mil) 119.41
Enterprise Value (mil) 4,313.82
Market risk premium 5.10%
Cost of Equity 8.38%
Cost of Debt 5.15%
WACC 6.44%