Stock D.UN DREAM OFFICE REAL ESTATE INVESTMENT TRUST
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dream Office Real Estate Investment Trust

Equities

D.UN

CA26153P2035

Commercial REITs

Market Closed - Toronto S.E.
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
19.11 CAD -0.42% Intraday chart for Dream Office Real Estate Investment Trust +0.74% -8.83%
Apr. 17 REITs Brief: Bloomberg Reporting That Ontario Teachers' Pension Plan Weighing $5 Billion Sale of Amica, a private provider of luxury seniors residences MT
Apr. 15 Artis REIT and Partners Increase Stake In Dream Office REIT MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 1,750 1,019 1,190 688.9 341.9 312.1 -
Enterprise Value (EV) 1 1,750 1,019 1,190 688.9 1,668 312.1 312.1
P/E ratio - - - - - - -
Yield 3.21% 5.05% 4.06% - 9.54% 5.89% 7.85%
Capitalization / Revenue 7.64 x 4.93 x 6.07 x 3.51 x 1.8 x 1.61 x 1.59 x
EV / Revenue 7.64 x 4.93 x 6.07 x 3.51 x 1.8 x 1.61 x 1.59 x
EV / EBITDA 10.9 x 7.43 x 9.27 x 5.39 x 2.91 x 3.37 x 3.16 x
EV / FCF -128 x 19.6 x - - - 10.1 x 22.3 x
FCF Yield -0.78% 5.09% - - - 9.93% 4.49%
Price to Book - - - - - - -
Nbr of stocks (in thousands) 28,115 25,745 24,154 23,055 16,312 16,330 -
Reference price 2 62.26 39.60 49.26 29.88 20.96 19.11 19.11
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 229 206.6 195.9 196.3 190.4 193.7 196.7
EBITDA 1 160.7 137.2 128.4 127.9 117.6 92.6 98.9
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) 1 - - - - -77.15 26.1 21.7
Net income 1 - - - - -77.2 26.1 21.7
Net margin - - - - -40.53% 13.47% 11.03%
EPS - - - - - - -
Free Cash Flow 1 -13.64 51.93 - - - 31 14
FCF margin -5.96% 25.14% - - - 16% 7.12%
FCF Conversion (EBITDA) - 37.85% - - - 33.48% 14.16%
FCF Conversion (Net income) - - - - - 118.77% 64.52%
Dividend per Share 2 2.000 2.000 2.000 - 2.000 1.125 1.500
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 49.69 - - - - - - - - 47.68 48.1 48.1 48.2 48.5 48.7
EBITDA 1 - - 31.46 31.89 31.7 32.86 30.88 29.85 28.18 28.75 23.2 - - - -
EBIT - - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 91.34 - - - - - 1.17 -49.82 13.75 -42.24 7.1 6.7 6.1 6.1 6.3
Net income 1 91.72 - - - - - 1.378 -49.71 13.56 -42.42 7.1 6.7 6.1 6.1 6.3
Net margin 184.58% - - - - - - - - -88.99% 14.76% 13.93% 12.66% 12.58% 12.94%
EPS - - - - - - - - - - - - - - -
Dividend per Share 2 0.5000 0.5001 0.5000 0.5000 0.5000 - 0.5000 0.5000 0.5000 0.5000 0.3767 0.2500 0.2500 0.2500 -
Announcement Date 11/4/21 2/17/22 5/5/22 8/4/22 11/3/22 2/16/23 5/4/23 8/3/23 11/9/23 2/15/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - 1,326 - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - 11.27 x - -
Free Cash Flow 1 -13.6 51.9 - - - 31 14
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - -
1CAD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
9
Last Close Price
19.11 CAD
Average target price
17.97 CAD
Spread / Average Target
-5.95%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
DREAM OFFICE REAL ESTATE INVESTMENT TRUST Stock Dream Office Real Estate Investment Trust
-8.83% 228M
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-12.34% 9.66B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-1.80% 6.48B
DEXUS Stock DEXUS
-8.33% 4.93B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-8.05% 4.85B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+11.51% 4.11B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-4.73% 4.02B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-16.82% 3.89B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+12.04% 3.28B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-15.11% 3.16B
Office REITs
  1. Stock Market
  2. Equities
  3. D.UN Stock
  4. Financials Dream Office Real Estate Investment Trust