MRG.UN.TO Intrinsic
Value
As of 2024-12-13, the Intrinsic Value of Morguard North American Residential Real Estate Investment Trust (MRG.UN.TO) is
23.97 CAD. This MRG.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.22 CAD, the upside of Morguard North American Residential Real Estate Investment Trust is
31.60%.
The range of the Intrinsic Value is 9.39 - 50.91 CAD
23.97 CAD
Intrinsic Value
MRG.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.39 - 50.91 |
23.97 |
31.6% |
| DCF (Growth 10y) |
17.49 - 63.19 |
33.60 |
84.4% |
| DCF (EBITDA 5y) |
18.44 - 37.58 |
26.46 |
45.2% |
| DCF (EBITDA 10y) |
25.08 - 50.70 |
35.86 |
96.8% |
| Fair Value |
35.21 - 35.21 |
35.21 |
93.26% |
| P/E |
47.68 - 167.07 |
104.12 |
471.5% |
| EV/EBITDA |
0.05 - 28.41 |
13.46 |
-26.1% |
| EPV |
6.36 - 30.78 |
18.57 |
1.9% |
| DDM - Stable |
12.55 - 25.83 |
19.19 |
5.3% |
| DDM - Multi |
36.15 - 58.15 |
44.59 |
144.7% |
MRG.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
664.30 |
| Beta |
0.92 |
| Outstanding shares (mil) |
36.46 |
| Enterprise Value (mil) |
2,240.81 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.24% |
| Cost of Debt |
5.38% |
| WACC |
6.46% |