As of 2024-12-12, the Intrinsic Value of Melcor Real Estate Investment Trust (MR.UN.TO) is
11.62 CAD. This MR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.17 CAD, the upside of Melcor Real Estate Investment Trust is
124.70%.
The range of the Intrinsic Value is 5.74 - 20.04 CAD
11.62 CAD
Intrinsic Value
MR.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.74 - 20.04 |
11.62 |
124.7% |
| DCF (Growth 10y) |
10.07 - 24.29 |
15.93 |
208.2% |
| DCF (EBITDA 5y) |
5.65 - 9.67 |
7.99 |
54.6% |
| DCF (EBITDA 10y) |
9.98 - 15.00 |
12.74 |
146.4% |
| Fair Value |
-49.28 - -49.28 |
-49.28 |
-1,053.24% |
| P/E |
(26.57) - 20.91 |
(5.64) |
-209.0% |
| EV/EBITDA |
2.71 - 10.79 |
7.38 |
42.7% |
| EPV |
6.61 - 12.56 |
9.58 |
85.4% |
| DDM - Stable |
(6.64) - (13.02) |
(9.83) |
-290.1% |
| DDM - Multi |
2.92 - 4.77 |
3.64 |
-29.5% |
MR.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
67.00 |
| Beta |
0.62 |
| Outstanding shares (mil) |
12.96 |
| Enterprise Value (mil) |
468.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
17.71% |
| Cost of Debt |
5.00% |
| WACC |
5.62% |