|
Delayed
Toronto S.E.
23:04:11 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 9.740 CAD | -0.71% |
|
-0.71% | -4.69% |
| 10-14 | PRESS DIGEST-Canada - October 14 | RE |
| 10-09 | PRESS DIGEST-Canada - October 12 | RE |
Company Valuation: H&R Real Estate Investment Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,687 | 3,220 | 2,592 | 2,432 | 2,686 | 2,596 | - | - |
| Change | - | -31.3% | -19.48% | -6.21% | 10.47% | -3.35% | - | - |
| Enterprise Value (EV) 1 | 4,687 | 7,283 | 6,393 | 6,035 | 2,686 | 4,841 | 4,760 | 3,906 |
| Change | - | 55.39% | -12.22% | -5.6% | -55.49% | 80.23% | -1.68% | -17.94% |
| P/E | 7.82x | 4.19x | 45.2x | -21.7x | -3.62x | 17.5x | 10x | 9.71x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.1x | -0.5x | 0x | -0x | -0x | 0.1x | 3.17x |
| Capitalization / Revenue | 4x | 3.34x | 2.6x | 2.5x | 2.74x | 3.51x | 3.45x | 3.16x |
| EV / Revenue | 4x | 7.55x | 6.41x | 6.2x | 2.74x | 6.55x | 6.32x | 4.75x |
| EV / EBITDA | 7.4x | 12.1x | 10.2x | 9.91x | 4.33x | 10.8x | 11.8x | 9.55x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | 11.6x | - | 25.2x | 25.7x | 18.3x | -9.05x | 680x | 260x |
| FCF Yield | 8.64% | - | 3.96% | 3.89% | 5.45% | -11.1% | 0.15% | 0.38% |
| Dividend per Share 2 | 0.69 | 0.54 | 0.7 | 0.6 | 0.6 | 0.5967 | 0.5967 | 0.6 |
| Rate of return | 4.25% | 4.46% | 7.07% | 6.47% | 5.87% | 6.08% | 6.08% | 6.12% |
| EPS 2 | 2.078 | 2.893 | 0.2189 | -0.4277 | -2.827 | 0.56 | 0.98 | 1.01 |
| Distribution rate | 33.2% | 18.7% | 320% | -140% | -21.2% | 107% | 60.9% | 59.4% |
| Net sales 1 | 1,172 | 965 | 997.8 | 973.4 | 980.5 | 738.8 | 753.1 | 822 |
| EBITDA 1 | 633.6 | 601.7 | 627 | 608.8 | 620.2 | 446.4 | 402.5 | 409 |
| EBIT | - | - | - | - | - | - | - | - |
| Net income 1 | 597.9 | 844.8 | 61.69 | -119.7 | -791.6 | 144.7 | 274 | 284 |
| Net Debt 1 | - | 4,063 | 3,801 | 3,604 | - | 2,245 | 2,164 | 1,310 |
| Reference price 2 | 16.250 | 12.110 | 9.900 | 9.280 | 10.230 | 9.810 | 9.810 | 9.810 |
| Nbr of stocks (in thousands) | 288,440 | 265,885 | 261,868 | 262,016 | 262,566 | 264,637 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.52x | 6.55x | 10.85x | 6.08% | 1.85B | |
| 21.27x | 12.7x | 14.86x | 5.82% | 14.67B | |
| 8.45x | 14.35x | 18.51x | 6.37% | 7.25B | |
| 12.49x | 14.81x | 15.78x | 5.11% | 6.43B | |
| 21.31x | 13.64x | 15.24x | 4.68% | 5.98B | |
| 8.14x | 13.79x | 17.57x | 5.86% | 5.71B | |
| 9.74x | 14.4x | 15.39x | 7.14% | 5.68B | |
| 9.16x | 16.12x | 19.46x | 8.76% | 5.3B | |
| 12.59x | 11.47x | 13.09x | 5.48% | 5.08B | |
| 18.37x | 9.85x | 12.52x | 6.55% | 4.32B | |
| Average | 13.90x | 12.77x | 15.33x | 6.19% | 6.23B | |
| Weighted average by Cap. | 14.57x | 13.26x | 15.68x | 6.11% |
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
- Stock Market
- Stocks
- HR.UN Stock
- Valuation H&R Real Estate Investment Trust
Select your edition
All financial news and data tailored to specific country editions
