Company Valuation: Canadian Net Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 162.3 127.7 99.56 102.2 116.4 141.1 -
Change - -21.33% -22.02% 2.64% 13.88% 21.24% -
Enterprise Value (EV) 162.3 127.7 99.56 102.2 116.4 141.1 141.1
Change - -21.33% -22.02% 2.64% 13.88% 21.24% 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 7.75x 7.67x
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% 5.26% 5.27%
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 18.2 18.4
EBIT - - - - - - -
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 8.040 6.200 4.850 4.970 5.650 6.840 6.840
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.($)
41.99x16.08x16.66x4.98% 61.27B
9.39x12.65x15.79x5.3% 17.1B
12.27x23.11x27.22x3.65% 16.34B
20.41x17.18x25.18x4.85% 15.22B
10.86x13.69x16.4x5.19% 12.38B
32.53x11.61x18.32x3.6% 10.89B
7.94x22.45x30.39x2.81% 10.65B
16.07x12.35x19.29x6.08% 9.71B
24.35x7.28x11.92x5.74% 8.75B
Average 19.53x 15.15x 20.13x 4.69% 18.03B
Weighted average by Cap. 25.79x 15.77x 19.33x 4.76%

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