MR.UN.TO
Melcor Real Estate Investment Trust
Price:  
2.81 
CAD
Volume:  
18,454.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MR.UN.TO Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Melcor Real Estate Investment Trust (MR.UN.TO) is 12.91 CAD. This MR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.81 CAD, the upside of Melcor Real Estate Investment Trust is %.

The range of the Intrinsic Value is 6.31 - 22.68 CAD

2.81 CAD
Stock Price
12.91 CAD
Intrinsic Value
Intrinsic Value Details

MR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.31 - 22.68 12.91 359.4%
DCF (Growth 10y) 10.85 - 27.43 17.56 524.8%
DCF (EBITDA 5y) 5.77 - 8.28 6.89 145.0%
DCF (EBITDA 10y) 10.38 - 14.37 12.21 334.5%
Fair Value 31.47 - 31.47 31.47 1,019.86%
P/E 3.98 - 15.88 9.73 246.2%
EV/EBITDA (4.60) - 3.77 1.42 -49.4%
EPV 5.76 - 12.87 9.31 231.4%
DDM - Stable 2.69 - 5.80 4.24 51.1%
DDM - Multi 2.06 - 3.57 2.61 -7.0%

MR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 36.42
Beta 0.62
Outstanding shares (mil) 12.96
Enterprise Value (mil) 451.77
Market risk premium 5.10%
Cost of Equity 26.64%
Cost of Debt 5.00%
WACC 5.53%