As of 2024-12-12, the Intrinsic Value of WPT Industrial Real Estate Investment Trust (WIR.U.TO) is
22.83 USD. This WIR.U.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.77 USD, the upside of WPT Industrial Real Estate Investment Trust is
4.90%.
The range of the Intrinsic Value is 11.51 - 57.82 USD
22.83 USD
Intrinsic Value
WIR.U.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.51 - 57.82 |
22.83 |
4.9% |
| DCF (Growth 10y) |
16.14 - 66.32 |
28.52 |
31.0% |
| DCF (EBITDA 5y) |
9.59 - 14.77 |
11.51 |
-47.1% |
| DCF (EBITDA 10y) |
14.36 - 22.47 |
17.58 |
-19.2% |
| Fair Value |
23.36 - 23.36 |
23.36 |
7.29% |
| P/E |
64.92 - 107.92 |
87.59 |
302.4% |
| EV/EBITDA |
5.49 - 12.76 |
8.51 |
-60.9% |
| EPV |
(1.36) - 2.86 |
0.75 |
-96.6% |
| DDM - Stable |
42.39 - 131.15 |
86.77 |
298.6% |
| DDM - Multi |
33.20 - 79.08 |
46.68 |
114.4% |
WIR.U.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,835.65 |
| Beta |
1.28 |
| Outstanding shares (mil) |
84.32 |
| Enterprise Value (mil) |
2,921.96 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.95% |
| Cost of Debt |
6.22% |
| WACC |
7.82% |