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 99.56 102.2 116.4 134.3 - -
Change - -21.33% -22.02% 2.64% 13.88% 15.39% - -
Enterprise Value (EV) 162.3 127.7 99.56 102.2 116.4 134.3 134.3 134.3
Change - -21.33% -22.02% 2.64% 13.88% 15.39% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 8,562,522x 5,162,960x 3,749,953x 3,911,690x - - - -
EV / Revenue - - - - - - - -
EV / EBITDA 0x 0x 0x 0x 0x 7.26x 7.07x 6.92x
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% 5.53% 5.54% -
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 6.510 6.510 6.510
Nbr of stocks (in thousands) 20,185 20,593 20,529 20,561 20,598 20,628 - -
Announcement Date 3/23/22 3/22/23 3/20/24 3/18/25 3/17/26 - - -
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.53x14.88x15.38x5.76% 53.44B
16.52x23.23x27.83x3.49% 16.95B
8.06x11.97x14.98x5.92% 15.43B
17.99x16.26x23.64x5.25% 14.26B
9.29x13.32x15.87x5.38% 12.04B
36.46x7.66x12.31x5.41% 9.29B
26.17x10.57x16.63x4.12% 9.64B
14.58x11.77x18.5x6.47% 9.15B
7.29x19.52x26.41x3.4% 8.83B
Average 19.32x 14.35x 19.06x 5.02% 16.56B
Weighted average by Cap. 23.93x 14.89x 18.32x 5.21%

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. CNNRF Stock
  5. Valuation Canadian Net Real Estate Investment Trust
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!