TNT.UN.TO
True North Commercial REIT
Price:  
8.52 
CAD
Volume:  
41,054.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TNT.UN.TO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of True North Commercial REIT (TNT.UN.TO) is 54.75 CAD. This TNT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.52 CAD, the upside of True North Commercial REIT is %.

The range of the Intrinsic Value is 21.90 - 142.18 CAD

8.52 CAD
Stock Price
54.75 CAD
Intrinsic Value
Intrinsic Value Details

TNT.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.90 - 142.18 54.75 542.6%
DCF (Growth 10y) 32.25 - 165.82 68.87 708.4%
DCF (EBITDA 5y) 8.00 - 29.38 19.64 130.5%
DCF (EBITDA 10y) 20.87 - 54.68 37.36 338.5%
Fair Value -14.35 - -14.35 -14.35 -268.44%
P/E (70.95) - (96.78) (84.03) -1086.2%
EV/EBITDA (7.61) - 11.52 3.27 -61.6%
EPV (8.23) - 38.09 14.93 75.2%
DDM - Stable (8.74) - (26.97) (17.86) -309.6%
DDM - Multi (5.15) - (15.28) (8.02) -194.2%

TNT.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 126.10
Beta 1.54
Outstanding shares (mil) 14.80
Enterprise Value (mil) 941.71
Market risk premium 5.10%
Cost of Equity 16.78%
Cost of Debt 5.81%
WACC 5.91%