Company Valuation: Canadian Net Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 162.3 127.7 99.56 102.2 116.4 138.6 - -
Change - -21.33% -22.02% 2.64% 13.88% 19.11% - -
Enterprise Value (EV) 162.3 127.7 99.56 102.2 116.4 138.6 138.6 138.6
Change - -21.33% -22.02% 2.64% 13.88% 19.11% 0% 0%
P/E - - - - - - - -
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 7.49x 7.3x 7.15x
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% 5.36% 5.36% -
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 18.5 19 19.4
EBIT - - - - - - - -
Net income - - - - - - - -
Net Debt - - - - - - - -
Reference price 2 8.040 6.200 4.850 4.970 5.650 6.720 6.720 6.720
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.($)
- - - 5.36% 9.99Cr
39.41x15.31x15.82x5.48% 5.61TCr
16.46x23.17x27.76x3.5% 1.71TCr
8.07x11.94x14.62x5.94% 1.56TCr
17.91x16.33x23.47x5.27% 1.43TCr
9.29x13.33x15.88x5.38% 1.22TCr
26.98x10.79x16.97x3.99% 993.66Cr
7.69x20.19x27.31x3.23% 942.86Cr
14.58x11.77x18.5x6.47% 922.64Cr
34.99x7.52x12.08x5.63% 891.1Cr
Average 19.49x 14.48x 19.16x 5.03% 1.53TCr
Weighted average by Cap. 24.71x 15.12x 18.48x 5.11%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!