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 99.56 102.2 116.4 125.4 - -
Change - -21.33% -22.02% 2.64% 13.88% 7.77% - -
Enterprise Value (EV) 1 162.3 127.7 99.56 102.2 116.4 297.1 125.4 125.4
Change - -21.33% -22.02% 2.64% 13.88% 155.32% -57.79% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 8.56x 5.16x 3.75x 3.91x - 4.39x - -
EV / Revenue 8.56x 5.16x 3.75x 3.91x - 10.4x - -
EV / EBITDA 9.1x 6.83x 5.04x 5.52x 5.88x 15.7x 6.6x 6.46x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.3 0.34 0.345 0.345 0.348 0.355 0.355 -
Rate of return 3.73% 5.48% 7.11% 6.94% 6.16% 5.84% 5.84% -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 18.95 24.73 26.55 26.12 - 28.56 - -
EBITDA 1 17.83 18.69 19.76 18.52 19.8 18.95 19 19.4
EBIT - - - - - - - -
Net income - - - - - - - -
Net Debt 1 - - - - - 171.7 - -
Reference price 2 8.040 6.200 4.850 4.970 5.650 6.080 6.080 6.080
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, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 10.4x15.68x5.84% 88.78M
33.93x18.31x21.79x3.29% 124B
39.29x15.31x19.73x3.86% 75.14B
38.5x15.17x15.6x5.48% 56.58B
19.29x16.29x18.57x1.07% 39.79B
28x11.52x15.38x4.18% 17.13B
14.16x22.89x27.65x3.55% 16.75B
9.15x12.11x14.8x5.84% 15.28B
18.53x16.55x24.28x5.13% 14.58B
30.75x11.37x17.25x4.01% 13.91B
Average 25.73x 14.99x 19.07x 4.22% 37B
Weighted average by Cap. 31.25x 16.33x 19.70x 3.76%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Canadian Net Real Estate Investment Trust

Historical PBR trend

Valuation ratios - PBR - Canadian Net Real Estate Investment Trust

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Canadian Net Real Estate Investment Trust

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Canadian Net Real Estate Investment Trust


Year-on-year evolution of the Yield

Valuation ratios - Yield - Canadian Net Real Estate Investment Trust
  1. Stock Market
  2. Stocks
  3. NET.UN Stock
  4. Valuation Canadian Net Real Estate Investment Trust