MR.UN.TO
Melcor Real Estate Investment Trust
Price:  
5.49 
CAD
Volume:  
1,400.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MR.UN.TO Intrinsic Value

612.50 %
Upside

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

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

Is MR.UN.TO undervalued or overvalued?

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%.

5.49 CAD
Stock Price
39.12 CAD
Intrinsic Value
Intrinsic Value Details

MR.UN.TO Intrinsic Value - Valuation Summary

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%

MR.UN.TO Intrinsic Value - Key Valuation Metrics

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%