TNT.UN.TO Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of True North Commercial REIT (TNT.UN.TO) is
70.35 CAD. This TNT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.93 CAD, the upside of True North Commercial REIT is
543.60%.
The range of the Intrinsic Value is 33.83 - 164.55 CAD
70.35 CAD
Intrinsic Value
TNT.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.83 - 164.55 |
70.35 |
543.6% |
| DCF (Growth 10y) |
51.06 - 205.60 |
94.37 |
763.4% |
| DCF (EBITDA 5y) |
17.07 - 44.28 |
29.61 |
170.9% |
| DCF (EBITDA 10y) |
36.42 - 79.80 |
55.46 |
407.5% |
| Fair Value |
-4.13 - -4.13 |
-4.13 |
-137.76% |
| P/E |
(22.57) - (27.74) |
(24.58) |
-324.9% |
| EV/EBITDA |
(9.02) - 26.93 |
8.17 |
-25.3% |
| EPV |
(4.79) - 41.02 |
18.11 |
65.7% |
| DDM - Stable |
(3.37) - (8.33) |
(5.85) |
-153.5% |
| DDM - Multi |
(9.43) - (19.96) |
(12.98) |
-218.8% |
TNT.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
155.32 |
| Beta |
1.54 |
| Outstanding shares (mil) |
14.21 |
| Enterprise Value (mil) |
912.06 |
| Market risk premium |
5.10% |
| Cost of Equity |
13.54% |
| Cost of Debt |
6.20% |
| WACC |
6.00% |