SMU.UN.TO Intrinsic
Value
What is the intrinsic value of SMU.UN.TO?
As of 2025-10-26, the Intrinsic Value of Summit Industrial Income REIT (SMU.UN.TO) is
165.85 CAD. This SMU.UN.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 23.48 CAD, the upside of Summit Industrial Income REIT is
606.35%.
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 undervalued by 606.35%.
165.85 CAD
Intrinsic Value
SMU.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(559.42) - (49.40) |
(83.99) |
-457.7% |
| DCF (Growth 10y) |
(70.55) - (810.98) |
(120.89) |
-614.9% |
| DCF (EBITDA 5y) |
(5.74) - (1.86) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(11.58) - (5.81) |
(1,234.50) |
-123450.0% |
| Fair Value |
165.85 - 165.85 |
165.85 |
606.35% |
| P/E |
26.55 - 67.80 |
36.96 |
57.4% |
| EV/EBITDA |
(4.27) - 0.78 |
(1.83) |
-107.8% |
| EPV |
0.30 - 2.70 |
1.50 |
-93.6% |
| DDM - Stable |
41.83 - 315.86 |
178.84 |
661.7% |
| DDM - Multi |
145.19 - 843.19 |
246.78 |
951.0% |
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 |
6.36% |
| Cost of Debt |
4.50% |
| WACC |
5.67% |