Company Valuation: Morguard North American Residential Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 691.8 633.5 557.6 623.8 606.7 542.9 - -
Change - -8.42% -11.98% 11.86% -2.75% -10.51% - -
Enterprise Value (EV) 691.8 633.5 557.6 623.8 606.7 542.9 542.9 542.9
Change - -8.42% -11.98% 11.86% -2.75% -10.51% 0% 0%
P/E - 4.09x 4.9x 9.55x 8.55x 9.03x 11.7x 10.6x
PBR - - - - - - - -
PEG - - -0.2x -0.2x 0.7x -0.6x -0.5x 1.08x
Capitalization / Revenue 2.82x 2.27x 1.68x 1.81x 1.71x 1.53x 1.42x 1.38x
EV / Revenue 0x 0x 0x 0x 0x 1.53x 1.42x 1.38x
EV / EBITDA 0x 0x 0x 0x 0x 3.31x 3x 2.89x
EV / EBIT - - - - - - - -
EV / FCF 0x 0x -0x 0x 0x -5.9x 41.8x 31.9x
FCF Yield 4.87% 5.42% -21.5% 6.11% 2.71% -16.9% 2.39% 3.13%
Dividend per Share 2 0.6996 0.703 0.7233 0.7434 0.765 0.79 0.805 0.825
Rate of return 3.95% 4.34% 4.9% 4.33% 4.4% 5.09% 5.18% 5.31%
EPS 2 - 3.957 3.014 1.796 2.032 1.72 1.33 1.46
Distribution rate - 17.8% 24% 41.4% 37.6% 45.9% 60.5% 56.5%
Net sales 1 245.6 278.5 331.6 344.2 354.6 354.9 381.9 392.5
EBITDA 1 115.2 135.4 158.6 159 165.3 164.2 181 188
EBIT - - - - - - - -
Net income - - - - - - - -
Net Debt - - - - - - - -
Reference price 2 17.71 16.20 14.77 17.15 17.37 15.53 15.53 15.53
Nbr of stocks (in thousands) 39,060 39,107 37,755 36,374 34,926 34,957 - -
Announcement Date 15/02/22 14/02/23 13/02/24 11/02/25 10/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.03x - - 5.09% 393M
43.79x12.38x23.11x - 50.28B
48.86x12.36x18.93x3.78% 17.63B
28.59x8.46x16.19x4.27% 16.64B
34.16x9.22x16.34x4.81% 14.79B
-44.37x8.61x18.99x3.86% 14.13B
29.7x9.6x19.65x3.53% 11.85B
33.06x8.78x16.44x4.08% 11.6B
34.09x10.11x16.47x4.91% 11.37B
89.8x9.19x16.54x4.08% 10.68B
Average 30.67x 9.86x 18.08x 4.27% 15.94B
Weighted average by Cap. 34.53x 10.49x 19.27x 4.16%

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. MRG.UN Stock
  4. Valuation Morguard North American Residential Real Estate Investment Trust
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!