As of 2025-06-17, the Intrinsic Value of Melcor Real Estate Investment Trust (MR.UN.TO) is 39.12 CAD. This MR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.49 CAD, the upside of Melcor Real Estate Investment Trust is 612.50%.
The range of the Intrinsic Value is 29.29 - 53.43 CAD
Based on its market price of 5.49 CAD and our intrinsic valuation, Melcor Real Estate Investment Trust (MR.UN.TO) is undervalued by 612.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.29 - 53.43 | 39.12 | 612.5% |
| DCF (Growth 10y) | 37.67 - 62.72 | 47.90 | 772.5% |
| DCF (EBITDA 5y) | 15.26 - 19.35 | 17.05 | 210.5% |
| DCF (EBITDA 10y) | 25.23 - 31.15 | 27.90 | 408.2% |
| Fair Value | -59.02 - -59.02 | -59.02 | -1,175.08% |
| P/E | (23.99) - (25.31) | (25.79) | -569.8% |
| EV/EBITDA | 5.27 - 8.95 | 6.62 | 20.6% |
| EPV | 4.99 - 11.25 | 8.12 | 47.9% |
| DDM - Stable | (8.38) - (17.01) | (12.69) | -331.2% |
| DDM - Multi | (5.51) - (9.72) | (7.12) | -229.6% |
| Market Cap (mil) | 71.15 |
| Beta | 0.62 |
| Outstanding shares (mil) | 12.96 |
| Enterprise Value (mil) | 462.10 |
| Market risk premium | 5.10% |
| Cost of Equity | 16.61% |
| Cost of Debt | 5.00% |
| WACC | 5.66% |