As of 2025-07-05, 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
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%.
| 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% |
| 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% |