The Discounted Cash Flow (DCF) valuation of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 31.56 CAD. With the latest stock price at 27.34 CAD, the upside of SmartCentres Real Estate Investment Trust based on DCF is 15.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8.44 - 120.81 | 31.56 |
| Upside | -69.1% - 341.9% | 15.4% |