Company Valuation: Canadian Net Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 162.3 127.7 99.56 102.2 116.4 135.7 -
Change - -21.33% -22.02% 2.64% 13.88% 16.63% -
Enterprise Value (EV) 162.3 127.7 99.56 102.2 116.4 135.7 135.7
Change - -21.33% -22.02% 2.64% 13.88% 16.63% 0%
P/E Ratio - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 85,62,522x 51,62,960x 37,49,953x 39,11,690x - - -
EV / Revenue - - - - - - -
EV / EBITDA 0x 0x 0x 0x 0x 7.46x 7.38x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.3 0.34 0.345 0.345 0.348 0.36 0.3605
Rate of return 3.73% 5.48% 7.11% 6.94% 6.16% 5.47% 5.48%
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 18.95 24.73 26.55 26.12 - - -
EBITDA 1 17.83 18.69 19.76 18.52 19.8 18.2 18.4
EBIT - - - - - - -
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 8.040 6.200 4.850 4.970 5.650 6.580 6.580
Nbr of stocks (in thousands) 20,185 20,593 20,529 20,561 20,598 20,628 -
Announcement Date 23/03/22 22/03/23 20/03/24 18/03/25 17/03/26 - -
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 5.47% 9.72Cr
39.92x15.61x16.22x5.22% 5.85TCr
8.95x12.73x15.78x5.44% 1.68TCr
19.34x16.52x24.18x5.12% 1.45TCr
9x21.09x23.59x4.37% 1.36TCr
10.27x13.44x16.13x5.4% 1.21TCr
8.05x22.56x30.39x2.78% 1.09TCr
32.66x11.61x18.31x3.61% 1.09TCr
16.2x12.39x19.36x6.04% 984.4Cr
28.78x7.32x12.23x5.42% 926.59Cr
Average 19.24x 14.81x 19.58x 4.89% 1.57TCr
Weighted average by Cap. 24.81x 15.21x 18.64x 4.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. NET.UN Stock
  4. Valuation Canadian Net Real Estate Investment Trust
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!