The Discounted Cash Flow (DCF) valuation of Melcor Real Estate Investment Trust (MR.UN.TO) is 13.13 CAD. With the latest stock price at 3.00 CAD, the upside of Melcor Real Estate Investment Trust based on DCF is 337.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.0% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.56 - 22.78 | 13.13 |
| Upside | 118.7% - 659.2% | 337.5% |