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
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%.
| 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% |
| 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% |