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

-82.50 %
Upside

As of 2024-10-03, the Intrinsic Value of Summit Industrial Income REIT (SMU.UN.TO) is 4.11 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 -82.50%.

The range of the Intrinsic Value is 3.12 - 6.97 CAD

23.48 CAD
Stock Price
4.11 CAD
Intrinsic Value
Intrinsic Value Details

SMU.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (219.45) - (38.88) (61.14) -360.4%
DCF (Growth 10y) (54.03) - (309.61) (85.67) -464.9%
DCF (EBITDA 5y) 3.12 - 6.97 4.11 -82.5%
DCF (EBITDA 10y) 0.27 - 6.89 2.13 -90.9%
Fair Value 64.83 - 64.83 64.83 176.10%
P/E 56.84 - 204.84 124.95 432.2%
EV/EBITDA 2.72 - 8.92 5.78 -75.4%
EPV (0.84) - 1.37 0.26 -98.9%
DDM - Stable 31.18 - 172.25 101.71 333.2%
DDM - Multi 105.99 - 449.28 170.84 627.6%

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 7.59%
Cost of Debt 4.50%
WACC 6.61%