SRU.UN.TO
SmartCentres Real Estate Investment Trust
Price:  
23.77 
CAD
Volume:  
367,923.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRU.UN.TO Intrinsic Value

5.60 %
Upside

As of 2023-12-10, the Intrinsic Value of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 25.10 CAD. This SRU.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.77 CAD, the upside of SmartCentres Real Estate Investment Trust is 5.60%.

The range of the Intrinsic Value is 2.50 - 136.92 CAD

23.77 CAD
Stock Price
25.10 CAD
Intrinsic Value
Intrinsic Value Details

SRU.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.50 - 136.92 25.10 5.6%
DCF (Growth 10y) 5.50 - 135.53 27.58 16.0%
DCF (EBITDA 5y) 13.56 - 27.87 21.37 -10.1%
DCF (EBITDA 10y) 13.96 - 34.06 23.94 0.7%
Fair Value 83.60 - 83.60 83.60 251.71%
P/E 61.98 - 118.46 93.27 292.4%
EV/EBITDA 9.27 - 21.43 16.77 -29.5%
DDM - Stable 18.60 - 48.48 33.54 41.1%
DDM - Multi 24.99 - 48.12 32.65 37.4%

SRU.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,437.86
Beta 0.97
Outstanding shares (mil) 144.63
Enterprise Value (mil) 8,441.62
Market risk premium 5.50%
Cost of Equity 13.40%
Cost of Debt 5.69%
WACC 7.95%