MI.UN.TO
Minto Apartment Real Estate Investment Trust
Price:  
14.63 
CAD
Volume:  
48,451.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MI.UN.TO Intrinsic Value

205.60 %
Upside

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

As of 2025-07-07, the Intrinsic Value of Minto Apartment Real Estate Investment Trust (MI.UN.TO) is 44.71 CAD. This MI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.63 CAD, the upside of Minto Apartment Real Estate Investment Trust is 205.60%.

The range of the Intrinsic Value is 34.45 - 59.98 CAD

Is MI.UN.TO undervalued or overvalued?

Based on its market price of 14.63 CAD and our intrinsic valuation, Minto Apartment Real Estate Investment Trust (MI.UN.TO) is undervalued by 205.60%.

14.63 CAD
Stock Price
44.71 CAD
Intrinsic Value
Intrinsic Value Details

MI.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.45 - 59.98 44.71 205.6%
DCF (Growth 10y) 45.60 - 73.88 57.01 289.7%
DCF (EBITDA 5y) 47.87 - 61.15 52.40 258.1%
DCF (EBITDA 10y) 57.71 - 75.01 64.16 338.5%
Fair Value 64.46 - 64.46 64.46 340.62%
P/E 8.21 - 17.48 11.50 -21.4%
EV/EBITDA 34.36 - 48.42 37.82 158.5%
EPV 3.13 - 9.20 6.16 -57.9%
DDM - Stable 15.10 - 27.74 21.42 46.4%
DDM - Multi 9.49 - 13.53 11.15 -23.8%

MI.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 554.33
Beta 1.37
Outstanding shares (mil) 37.89
Enterprise Value (mil) 1,444.92
Market risk premium 5.10%
Cost of Equity 10.66%
Cost of Debt 5.01%
WACC 6.33%