REI.UN.TO
RioCan Real Estate Investment Trust
Price:  
17.63 
CAD
Volume:  
825,031.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

REI.UN.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of RioCan Real Estate Investment Trust (REI.UN.TO) is 20.09 CAD. This REI.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.63 CAD, the upside of RioCan Real Estate Investment Trust is %.

The range of the Intrinsic Value is 8.08 - 51.13 CAD

17.63 CAD
Stock Price
20.09 CAD
Intrinsic Value
Intrinsic Value Details

REI.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.08 - 51.13 20.09 13.9%
DCF (Growth 10y) 10.56 - 51.87 22.22 26.0%
DCF (EBITDA 5y) 14.03 - 22.86 19.86 12.7%
DCF (EBITDA 10y) 15.01 - 27.36 21.98 24.7%
Fair Value 3.23 - 3.23 3.23 -81.66%
P/E 1.96 - 3.57 2.58 -85.4%
EV/EBITDA (1.82) - 16.63 8.95 -49.2%
EPV 1.42 - 12.92 7.17 -59.3%
DDM - Stable 0.80 - 1.99 1.40 -92.1%
DDM - Multi 2.51 - 3.21 2.76 -84.3%

REI.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,288.30
Beta 1.18
Outstanding shares (mil) 299.96
Enterprise Value (mil) 12,060.22
Market risk premium 5.10%
Cost of Equity 10.56%
Cost of Debt 5.54%
WACC 7.55%