SRU.UN.TO
SmartCentres Real Estate Investment Trust
Price:  
25.61 
CAD
Volume:  
83,961.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRU.UN.TO Intrinsic Value

11.90 %
Upside

As of 2024-12-12, the Intrinsic Value of SmartCentres Real Estate Investment Trust (SRU.UN.TO) is 28.66 CAD. This SRU.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.61 CAD, the upside of SmartCentres Real Estate Investment Trust is 11.90%.

The range of the Intrinsic Value is 9.47 - 83.72 CAD

25.61 CAD
Stock Price
28.66 CAD
Intrinsic Value
Intrinsic Value Details

SRU.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.47 - 83.72 28.66 11.9%
DCF (Growth 10y) 12.82 - 83.09 31.10 21.4%
DCF (EBITDA 5y) 7.50 - 26.76 18.89 -26.2%
DCF (EBITDA 10y) 11.19 - 31.91 22.68 -11.4%
Fair Value 22.99 - 22.99 22.99 -10.21%
P/E 16.69 - 74.99 32.71 27.7%
EV/EBITDA 4.40 - 24.62 18.87 -26.3%
EPV (1.71) - 9.67 3.98 -84.4%
DDM - Stable 6.83 - 17.63 12.23 -52.3%
DDM - Multi 34.10 - 57.92 42.08 64.3%

SRU.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,705.51
Beta 0.97
Outstanding shares (mil) 144.69
Enterprise Value (mil) 8,694.73
Market risk premium 5.10%
Cost of Equity 9.06%
Cost of Debt 4.68%
WACC 5.86%