KMP.UN.TO
Killam Apartment REIT
Price:  
19.37 
CAD
Volume:  
45,561.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KMP.UN.TO Intrinsic Value

31.60 %
Upside

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

As of 2025-06-19, the Intrinsic Value of Killam Apartment REIT (KMP.UN.TO) is 25.50 CAD. This KMP.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.37 CAD, the upside of Killam Apartment REIT is 31.60%.

The range of the Intrinsic Value is 9.47 - 96.84 CAD

Is KMP.UN.TO undervalued or overvalued?

Based on its market price of 19.37 CAD and our intrinsic valuation, Killam Apartment REIT (KMP.UN.TO) is undervalued by 31.60%.

19.37 CAD
Stock Price
25.50 CAD
Intrinsic Value
Intrinsic Value Details

KMP.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.47 - 96.84 25.50 31.6%
DCF (Growth 10y) 14.45 - 109.74 32.05 65.5%
DCF (EBITDA 5y) 24.27 - 33.51 28.97 49.6%
DCF (EBITDA 10y) 28.63 - 43.57 35.83 85.0%
Fair Value 133.85 - 133.85 133.85 591.00%
P/E 62.75 - 153.33 114.41 490.7%
EV/EBITDA 9.40 - 20.34 14.45 -25.4%
EPV (6.81) - (1.57) (4.19) -121.6%
DDM - Stable 48.77 - 165.36 107.06 452.7%
DDM - Multi 33.04 - 87.81 48.10 148.3%

KMP.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,324.59
Beta 1.06
Outstanding shares (mil) 120.01
Enterprise Value (mil) 4,532.93
Market risk premium 5.10%
Cost of Equity 8.30%
Cost of Debt 5.15%
WACC 6.45%