As of 2024-12-15, the Intrinsic Value of Summit Industrial Income REIT (SMU.UN.TO) is 3.54 CAD. This SMU.UN.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 23.48 CAD, the upside of Summit Industrial Income REIT is -84.90%.

The range of the Intrinsic Value is 2.54 - 5.95 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	(554.91) - (39.85)	(67.29)	-386.6%
DCF (Growth 10y)	(55.55) - (794.50)	(95.08)	-504.9%
DCF (EBITDA 5y)	2.54 - 5.95	3.54	-84.9%
DCF (EBITDA 10y)	(0.44) - 5.77	1.52	-93.5%
Fair Value	64.83 - 64.83	64.83	176.10%
P/E	43.67 - 166.59	94.48	302.4%
EV/EBITDA	(0.24) - 7.76	4.68	-80.1%
EPV	(0.72) - 2.18	0.73	-96.9%
DDM - Stable	32.15 - 285.40	158.78	576.2%
DDM - Multi	109.57 - 752.94	190.99	713.4%