As of 2025-05-14, the Intrinsic Value of True North Commercial REIT (TNT.UN.TO) is 40.73 CAD. This TNT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.38 CAD, the upside of True North Commercial REIT is 334.30%.
The range of the Intrinsic Value is 11.96 - 119.48 CAD
Based on its market price of 9.38 CAD and our intrinsic valuation, True North Commercial REIT (TNT.UN.TO) is undervalued by 334.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.96 - 119.48 | 40.73 | 334.3% |
| DCF (Growth 10y) | 17.81 - 130.51 | 48.12 | 413.1% |
| DCF (EBITDA 5y) | 1.66 - 23.68 | 12.35 | 31.7% |
| DCF (EBITDA 10y) | 9.78 - 40.91 | 23.90 | 154.8% |
| Fair Value | -7.49 - -7.49 | -7.49 | -179.89% |
| P/E | (48.20) - (59.20) | (53.24) | -667.6% |
| EV/EBITDA | (7.86) - 10.75 | 3.50 | -62.7% |
| EPV | (6.57) - 41.57 | 17.50 | 86.5% |
| DDM - Stable | (6.46) - (17.62) | (12.04) | -228.4% |
| DDM - Multi | (4.64) - (11.48) | (6.78) | -172.3% |
| Market Cap (mil) | 131.13 |
| Beta | 1.54 |
| Outstanding shares (mil) | 13.98 |
| Enterprise Value (mil) | 886.55 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.45% |
| Cost of Debt | 6.20% |
| WACC | 5.71% |