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 99.56 102.2 116.4 136.8 -
Change - -21.33% -22.02% 2.64% 13.88% 17.52% -
Enterprise Value (EV) 162.3 127.7 99.56 102.2 116.4 136.8 136.8
Change - -21.33% -22.02% 2.64% 13.88% 17.52% 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 7.51x 7.43x
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% 5.43% 5.44%
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 6.630 6.630
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.($)
- - - 5.43% 96.91M
41.95x16.04x16.63x5% 61.08B
13.43x24.6x28.97x3.34% 17.68B
9.53x12.73x15.89x5.22% 17.26B
20.16x17.02x25.34x4.91% 15.03B
11.19x13.93x16.69x5.04% 12.68B
31.47x11.68x18.44x3.57% 10.98B
8.08x22.73x30.77x2.76% 10.77B
15.78x12.28x19.21x6.13% 9.6B
24.92x7.35x12.05x5.61% 8.96B
Average 19.61x 15.37x 20.44x 4.7% 16.41B
Weighted average by Cap. 25.70x 16.00x 19.64x 4.7%

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