As of 2025-09-17, the Intrinsic Value of Minto Apartment Real Estate Investment Trust (MI.UN.TO) is 39.24 CAD. This MI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.89 CAD, the upside of Minto Apartment Real Estate Investment Trust is 182.50%.
The range of the Intrinsic Value is 27.62 - 58.28 CAD
Based on its market price of 13.89 CAD and our intrinsic valuation, Minto Apartment Real Estate Investment Trust (MI.UN.TO) is undervalued by 182.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.62 - 58.28 | 39.24 | 182.5% |
| DCF (Growth 10y) | 35.26 - 68.41 | 47.87 | 244.7% |
| DCF (EBITDA 5y) | 43.07 - 55.49 | 47.57 | 242.5% |
| DCF (EBITDA 10y) | 48.27 - 65.84 | 55.21 | 297.5% |
| Fair Value | 43.25 - 43.25 | 43.25 | 211.37% |
| P/E | 7.93 - 18.51 | 13.55 | -2.4% |
| EV/EBITDA | 14.81 - 46.86 | 25.78 | 85.6% |
| EPV | 0.65 - 9.45 | 5.05 | -63.6% |
| DDM - Stable | 10.08 - 18.62 | 14.35 | 3.3% |
| DDM - Multi | 9.89 - 13.90 | 11.53 | -17.0% |
| Market Cap (mil) | 512.40 |
| Beta | 1.37 |
| Outstanding shares (mil) | 36.89 |
| Enterprise Value (mil) | 1,424.89 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.69% |
| Cost of Debt | 5.71% |
| WACC | 6.55% |