KMP.UN.TO Intrinsic
Value
As of 2024-12-12, 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 17.77 CAD, the upside of Killam Apartment REIT is
53.90%.
The range of the Intrinsic Value is 10.91 - 96.73 CAD
27.34 CAD
Intrinsic Value
KMP.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.91 - 96.73 |
27.34 |
53.9% |
| DCF (Growth 10y) |
15.72 - 107.23 |
33.36 |
87.7% |
| DCF (EBITDA 5y) |
24.45 - 33.76 |
30.57 |
72.0% |
| DCF (EBITDA 10y) |
28.68 - 43.17 |
37.04 |
108.5% |
| Fair Value |
63.73 - 63.73 |
63.73 |
258.65% |
| P/E |
49.27 - 80.71 |
68.50 |
285.5% |
| EV/EBITDA |
7.86 - 18.44 |
15.45 |
-13.1% |
| EPV |
(5.95) - (0.78) |
(3.36) |
-118.9% |
| DDM - Stable |
23.36 - 73.37 |
48.36 |
172.2% |
| DDM - Multi |
27.15 - 65.24 |
38.22 |
115.1% |
KMP.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,121.92 |
| Beta |
1.06 |
| Outstanding shares (mil) |
119.41 |
| Enterprise Value (mil) |
4,294.72 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.38% |
| Cost of Debt |
5.15% |
| WACC |
6.44% |