MRT.UN.TO
Morguard Real Estate Investment Trust
Price:  
5.35 
CAD
Volume:  
3,300.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRT.UN.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Morguard Real Estate Investment Trust (MRT.UN.TO) is 16.36 CAD. This MRT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.35 CAD, the upside of Morguard Real Estate Investment Trust is %.

The range of the Intrinsic Value is 6.40 - 40.30 CAD

5.35 CAD
Stock Price
16.36 CAD
Intrinsic Value
Intrinsic Value Details

MRT.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.40 - 40.30 16.36 205.7%
DCF (Growth 10y) 9.47 - 46.49 20.39 281.1%
DCF (EBITDA 5y) 6.69 - 11.82 9.16 71.3%
DCF (EBITDA 10y) 9.71 - 19.71 14.27 166.7%
Fair Value -8.25 - -8.25 -8.25 -254.23%
P/E (12.54) - (15.55) (15.14) -383.0%
EV/EBITDA 0.93 - 6.88 4.38 -18.1%
EPV (3.89) - 10.06 3.09 -42.3%
DDM - Stable (7.36) - (15.75) (11.55) -315.9%
DDM - Multi (3.47) - (6.30) (4.52) -184.5%

MRT.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 343.84
Beta 0.22
Outstanding shares (mil) 64.27
Enterprise Value (mil) 1,604.60
Market risk premium 5.10%
Cost of Equity 13.07%
Cost of Debt 6.71%
WACC 6.69%