WIR.U.TO
WPT Industrial Real Estate Investment Trust
Price:  
21.77 
USD
Volume:  
500,880.00
Canada | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WIR.U.TO Intrinsic Value

%
Upside

As of 2024-05-26, 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 %.

The range of the Intrinsic Value is 11.51 - 57.82 USD

21.77 USD
Stock Price
22.83 USD
Intrinsic Value
Intrinsic Value Details

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) 9.91 - 15.20 11.71 -46.2%
DCF (EBITDA 10y) 14.65 - 22.90 17.77 -18.4%
Fair Value 23.36 - 23.36 23.36 7.29%
P/E 80.98 - 154.05 123.31 466.4%
EV/EBITDA (0.73) - 12.14 6.46 -70.3%
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%