MRG.UN.TO
Morguard North American Residential Real Estate Investment Trust
Price:  
17.34 
CAD
Volume:  
4,600.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRG.UN.TO Intrinsic Value

51.10 %
Upside

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

As of 2025-05-23, the Intrinsic Value of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is 26.20 CAD. This MRG.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.34 CAD, the upside of Morguard North American Residential Real Estate Investment Trust is 51.10%.

The range of the Intrinsic Value is 8.59 - 60.65 CAD

Is MRG.UN.TO undervalued or overvalued?

Based on its market price of 17.34 CAD and our intrinsic valuation, Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is undervalued by 51.10%.

17.34 CAD
Stock Price
26.20 CAD
Intrinsic Value
Intrinsic Value Details

MRG.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.59 - 60.65 26.20 51.1%
DCF (Growth 10y) 21.45 - 84.00 42.69 146.2%
DCF (EBITDA 5y) 16.90 - 36.19 27.41 58.1%
DCF (EBITDA 10y) 28.91 - 58.51 43.73 152.2%
Fair Value 60.82 - 60.82 60.82 250.72%
P/E 58.80 - 94.62 84.28 386.0%
EV/EBITDA (3.62) - 21.07 7.05 -59.4%
EPV 4.48 - 34.99 19.74 13.8%
DDM - Stable 16.63 - 37.59 27.11 56.3%
DDM - Multi 17.91 - 32.88 23.31 34.4%

MRG.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 619.04
Beta 0.92
Outstanding shares (mil) 35.70
Enterprise Value (mil) 2,399.76
Market risk premium 5.10%
Cost of Equity 11.06%
Cost of Debt 5.38%
WACC 6.33%