As of 2025-04-20, the Intrinsic Value of Primaris Real Estate Investment Trust (PMZ.UN.TO) is 19.99 CAD. This PMZ.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.30 CAD, the upside of Primaris Real Estate Investment Trust is 39.80%.
The range of the Intrinsic Value is 12.67 - 32.25 CAD
Based on its market price of 14.30 CAD and our intrinsic valuation, Primaris Real Estate Investment Trust (PMZ.UN.TO) is undervalued by 39.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.67 - 32.25 | 19.99 | 39.8% |
| DCF (Growth 10y) | 19.93 - 43.31 | 28.70 | 100.7% |
| DCF (EBITDA 5y) | 16.32 - 23.80 | 19.99 | 39.8% |
| DCF (EBITDA 10y) | 23.30 - 34.52 | 28.63 | 100.2% |
| Fair Value | 19.56 - 19.56 | 19.56 | 36.76% |
| P/E | 7.34 - 12.63 | 10.54 | -26.3% |
| EV/EBITDA | 13.12 - 19.33 | 16.46 | 15.1% |
| EPV | 2.39 - 10.14 | 6.26 | -56.2% |
| DDM - Stable | 5.35 - 10.17 | 7.76 | -45.7% |
| DDM - Multi | 5.98 - 8.38 | 6.95 | -51.4% |
| Market Cap (mil) | 1,452.74 |
| Beta | 1.20 |
| Outstanding shares (mil) | 101.59 |
| Enterprise Value (mil) | 3,397.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.08% |
| Cost of Debt | 5.65% |
| WACC | 6.26% |