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

As of 2025-06-20, the Intrinsic Value of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 27.89 CAD. This SRU.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.43 CAD, the upside of SmartCentres Real Estate Investment Trust is 9.70%.

The range of the Intrinsic Value is 15.34 - 49.79 CAD

Is SRU.UN.TO undervalued or overvalued?

Based on its market price of 25.43 CAD and our intrinsic valuation, SmartCentres Real Estate Investment Trust (SRU.UN.TO) is undervalued by 9.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	15.34 - 49.79	27.89	9.7%
DCF (Growth 10y)	20.65 - 56.01	33.59	32.1%
DCF (EBITDA 5y)	14.28 - 28.82	20.97	-17.6%
DCF (EBITDA 10y)	19.81 - 36.98	27.58	8.5%
Fair Value	42.53 - 42.53	42.53	67.26%
P/E	28.17 - 54.78	41.01	61.3%
EV/EBITDA	10.64 - 23.62	17.96	-29.4%
EPV	0.32 - 11.85	6.09	-76.1%
DDM - Stable	11.96 - 23.96	17.96	-29.4%
DDM - Multi	15.40 - 22.59	18.22	-28.4%