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 - -
Change - -21.33% -22.02% 2.64% 13.88% 19.47% - -
Enterprise Value (EV) 1 162.3 127.7 99.56 102.2 116.4 310.8 304.9 139
Change - -21.33% -22.02% 2.64% 13.88% 167.02% -1.87% -54.41%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 8.56x 5.16x 3.75x 3.91x - 4.87x 4.78x -
EV / Revenue 8.56x 5.16x 3.75x 3.91x - 10.9x 10.5x -
EV / EBITDA 9.1x 6.83x 5.04x 5.52x 5.88x 16.4x 15.7x 7.17x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.3 0.34 0.345 0.345 0.348 0.355 0.357 -
Rate of return 3.73% 5.48% 7.11% 6.94% 6.16% 5.27% 5.3% -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 18.95 24.73 26.55 26.12 - 28.56 29.1 -
EBITDA 1 17.83 18.69 19.76 18.52 19.8 18.95 19.44 19.4
EBIT - - - - - - - -
Net income - - - - - - - -
Net Debt 1 - - - - - 171.7 165.9 -
Reference price 2 8.040 6.200 4.850 4.970 5.650 6.740 6.740 6.740
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, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 10.88x16.4x5.27% 98.83M
37.44x14.86x15.34x5.77% 53.32B
16.74x23.44x28.08x3.44% 17.13B
8.22x12.06x14.78x5.81% 15.7B
17.6x16.04x23.3x5.37% 13.97B
9.27x13.31x15.86x5.39% 12B
26.06x10.54x16.58x4.14% 9.6B
36.84x7.7x12.37x5.35% 9.38B
14.39x11.65x18.31x6.55% 9.04B
7.37x19.66x26.6x3.36% 8.91B
Average 19.33x 14.01x 18.76x 5.04% 14.92B
Weighted average by Cap. 23.89x 14.90x 18.28x 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. Valuation Canadian Net Real Estate Investment Trust
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!