SRU.UN.TO Intrinsic
Value
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
25.10 CAD
Intrinsic Value
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% |