As of 2025-07-05, the Intrinsic Value of Slate Grocery REIT (SGR.UN.TO) is 30.37 CAD. This SGR.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.43 CAD, the upside of Slate Grocery REIT is 110.50%.
The range of the Intrinsic Value is 19.71 - 48.16 CAD
Based on its market price of 14.43 CAD and our intrinsic valuation, Slate Grocery REIT (SGR.UN.TO) is undervalued by 110.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.71 - 48.16 | 30.37 | 110.5% |
| DCF (Growth 10y) | 35.55 - 73.85 | 49.95 | 246.1% |
| DCF (EBITDA 5y) | 26.28 - 38.30 | 31.16 | 115.9% |
| DCF (EBITDA 10y) | 42.27 - 62.46 | 50.71 | 251.4% |
| Fair Value | 24.05 - 24.05 | 24.05 | 66.64% |
| P/E | 19.31 - 37.41 | 27.47 | 90.4% |
| EV/EBITDA | 9.97 - 21.81 | 16.99 | 17.7% |
| EPV | 2.36 - 13.18 | 7.77 | -46.1% |
| DDM - Stable | 5.34 - 10.72 | 8.03 | -44.4% |
| DDM - Multi | 11.82 - 17.31 | 13.98 | -3.1% |
| Market Cap (mil) | 851.51 |
| Beta | 0.92 |
| Outstanding shares (mil) | 59.01 |
| Enterprise Value (mil) | 2,410.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.84% |
| Cost of Debt | 5.73% |
| WACC | 6.77% |