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