NXR.UN.TO
Nexus Real Estate Investment Trust
Price:  
7.69 
CAD
Volume:  
94,724.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXR.UN.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Nexus Real Estate Investment Trust (NXR.UN.TO) is 18.49 CAD. This NXR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.69 CAD, the upside of Nexus Real Estate Investment Trust is %.

The range of the Intrinsic Value is 11.35 - 30.73 CAD

7.69 CAD
Stock Price
18.49 CAD
Intrinsic Value
Intrinsic Value Details

NXR.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.35 - 30.73 18.49 140.5%
DCF (Growth 10y) 18.99 - 42.94 27.85 262.2%
DCF (EBITDA 5y) 23.49 - 28.89 25.67 233.8%
DCF (EBITDA 10y) 30.33 - 41.01 34.93 354.2%
Fair Value 37.89 - 37.89 37.89 392.66%
P/E 9.73 - 16.07 12.64 64.4%
EV/EBITDA 7.95 - 21.40 11.50 49.6%
EPV (11.46) - (8.72) (10.09) -231.2%
DDM - Stable 7.85 - 15.34 11.59 50.8%
DDM - Multi 9.87 - 15.12 11.95 55.4%

NXR.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 528.30
Beta 1.51
Outstanding shares (mil) 68.70
Enterprise Value (mil) 1,772.80
Market risk premium 5.10%
Cost of Equity 11.70%
Cost of Debt 5.92%
WACC 6.86%