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 99.56 102.2 116.4 139.2 - -
Change - -21.33% -22.02% 2.64% 13.88% 19.64% - -
Enterprise Value (EV) 162.3 127.7 99.56 102.2 116.4 139.2 139.2 139.2
Change - -21.33% -22.02% 2.64% 13.88% 19.64% 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 7.53x 7.33x 7.18x
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% 5.33% 5.34% -
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 6.750 6.750 6.750
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.($)
- - - 5.33% 101M
39.92x15.61x15.95x5.33% 57.77B
16.6x23.31x27.92x3.47% 17.25B
8.31x12.08x14.8x5.77% 16.07B
18.46x16.65x23.93x5.11% 14.77B
9.74x13.44x15.97x5.32% 12.35B
27.61x10.97x17.25x3.9% 10.17B
7.75x20.29x27.45x3.2% 9.52B
14.69x11.85x18.42x6.33% 9.43B
36.02x7.62x12.24x5.47% 9.17B
Average 19.90x 14.65x 19.33x 4.92% 15.66B
Weighted average by Cap. 25.19x 15.31x 18.62x 5%

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!