The Discounted Cash Flow (DCF) valuation of Nexus Real Estate Investment Trust (NXR.UN.TO) is 16.52 CAD. With the latest stock price at 7.45 CAD, the upside of Nexus Real Estate Investment Trust based on DCF is 121.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9.86 - 27.80 | 16.52 |
| Upside | 32.4% - 273.2% | 121.8% |