SMU.UN.TO
Summit Industrial Income REIT
Price:  
23.48 
CAD
Volume:  
224,526.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMU.UN.TO Intrinsic Value

-82.80 %
Upside

What is the intrinsic value of SMU.UN.TO?

As of 2025-07-04, the Intrinsic Value of Summit Industrial Income REIT (SMU.UN.TO) is 4.03 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 -82.80%.

The range of the Intrinsic Value is 2.21 - 5.58 CAD

Is SMU.UN.TO undervalued or overvalued?

Based on its market price of 23.48 CAD and our intrinsic valuation, Summit Industrial Income REIT (SMU.UN.TO) is overvalued by 82.80%.

23.48 CAD
Stock Price
4.03 CAD
Intrinsic Value
Intrinsic Value Details

SMU.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (559.64) - (41.81) (70.97) -402.3%
DCF (Growth 10y) (58.63) - (811.79) (101.18) -530.9%
DCF (EBITDA 5y) 2.21 - 5.58 4.03 -82.8%
DCF (EBITDA 10y) (0.78) - 5.43 2.37 -89.9%
Fair Value 64.83 - 64.83 64.83 176.10%
P/E 27.90 - 65.29 45.58 94.1%
EV/EBITDA 2.29 - 6.88 5.65 -75.9%
EPV (0.49) - 2.72 1.11 -95.3%
DDM - Stable 34.13 - 317.50 175.82 648.8%
DDM - Multi 116.85 - 848.06 205.65 775.8%

SMU.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,460.66
Beta 1.09
Outstanding shares (mil) 189.98
Enterprise Value (mil) 5,844.25
Market risk premium 5.10%
Cost of Equity 6.84%
Cost of Debt 4.50%
WACC 6.04%