PMZ.UN.TO Intrinsic
Value
As of 2024-12-15, the Intrinsic Value of Primaris Real Estate Investment Trust (PMZ.UN.TO) is
17.23 CAD. This PMZ.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.00 CAD, the upside of Primaris Real Estate Investment Trust is
7.70%.
The range of the Intrinsic Value is 9.98 - 30.17 CAD
17.23 CAD
Intrinsic Value
PMZ.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.98 - 30.17 |
17.23 |
7.7% |
| DCF (Growth 10y) |
12.19 - 32.31 |
19.45 |
21.6% |
| DCF (EBITDA 5y) |
16.47 - 20.63 |
18.13 |
13.3% |
| DCF (EBITDA 10y) |
17.50 - 24.22 |
20.38 |
27.4% |
| Fair Value |
17.75 - 17.75 |
17.75 |
10.92% |
| P/E |
7.91 - 17.36 |
12.16 |
-24.0% |
| EV/EBITDA |
15.49 - 17.29 |
16.02 |
0.1% |
| EPV |
(0.46) - 6.05 |
2.79 |
-82.5% |
| DDM - Stable |
5.35 - 10.45 |
7.90 |
-50.6% |
| DDM - Multi |
8.62 - 12.40 |
10.12 |
-36.7% |
PMZ.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,603.84 |
| Beta |
1.20 |
| Outstanding shares (mil) |
100.24 |
| Enterprise Value (mil) |
3,385.82 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.70% |
| Cost of Debt |
5.50% |
| WACC |
6.33% |