KMP.UN.TO
Killam Apartment REIT
Price:  
17.95 
CAD
Volume:  
169,163.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KMP.UN.TO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Killam Apartment REIT (KMP.UN.TO) is 24.17 CAD. This KMP.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.95 CAD, the upside of Killam Apartment REIT is %.

The range of the Intrinsic Value is 9.65 - 78.70 CAD

17.95 CAD
Stock Price
24.17 CAD
Intrinsic Value
Intrinsic Value Details

KMP.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.65 - 78.70 24.17 34.7%
DCF (Growth 10y) 13.70 - 86.05 29.03 61.7%
DCF (EBITDA 5y) 20.37 - 32.82 26.96 50.2%
DCF (EBITDA 10y) 23.73 - 40.66 32.15 79.1%
Fair Value 56.10 - 56.10 56.10 212.52%
P/E 35.27 - 61.62 49.20 174.1%
EV/EBITDA 4.81 - 16.30 12.12 -32.5%
EPV (7.12) - (2.91) (5.01) -127.9%
DDM - Stable 17.49 - 48.78 33.14 84.6%
DDM - Multi 22.07 - 47.57 30.12 67.8%

KMP.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,130.49
Beta 1.06
Outstanding shares (mil) 118.69
Enterprise Value (mil) 4,303.29
Market risk premium 5.10%
Cost of Equity 10.06%
Cost of Debt 5.01%
WACC 7.19%