As of 2025-07-13, the Intrinsic Value of Flagship Communities Real Estate Investment Trust (MHC.U.TO) is 21.10 USD. This MHC.U.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.80 USD, the upside of Flagship Communities Real Estate Investment Trust is 12.20%.
The range of the Intrinsic Value is 11.98 - 38.99 USD
Based on its market price of 18.80 USD and our intrinsic valuation, Flagship Communities Real Estate Investment Trust (MHC.U.TO) is undervalued by 12.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.98 - 38.99 | 21.10 | 12.2% |
| DCF (Growth 10y) | 25.61 - 65.31 | 39.04 | 107.6% |
| DCF (EBITDA 5y) | 42.76 - 54.64 | 49.17 | 161.5% |
| DCF (EBITDA 10y) | 62.03 - 85.36 | 73.80 | 292.5% |
| Fair Value | 106.96 - 106.96 | 106.96 | 468.93% |
| P/E | 106.28 - 126.98 | 113.63 | 504.4% |
| EV/EBITDA | 19.55 - 24.78 | 22.13 | 17.7% |
| EPV | (0.12) - 7.46 | 3.67 | -80.5% |
| DDM - Stable | 36.66 - 80.96 | 58.81 | 212.8% |
| DDM - Multi | 52.07 - 91.66 | 66.62 | 254.4% |
| Market Cap (mil) | 451.96 |
| Beta | 0.58 |
| Outstanding shares (mil) | 24.04 |
| Enterprise Value (mil) | 869.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.46% |
| Cost of Debt | 5.15% |
| WACC | 5.69% |