
Boardwalk Real Estate Investment Trust
TSX:BEI.UN

Intrinsic Value
The intrinsic value of one
BEI.UN
stock under the Base Case scenario is
101.34
CAD.
Compared to the current market price of 68.92 CAD,
Boardwalk Real Estate Investment Trust
is
Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Boardwalk Real Estate Investment Trust
Fundamental Analysis



Revenue & Expenses Breakdown
Boardwalk Real Estate Investment Trust
Balance Sheet Decomposition
Boardwalk Real Estate Investment Trust
Current Assets | 137.4m |
Cash & Short-Term Investments | 27m |
Receivables | 67.2m |
Other Current Assets | 43.1m |
Non-Current Assets | 8.5B |
Long-Term Investments | 8.5B |
Other Non-Current Assets | 34.2m |
Free Cash Flow Analysis
Boardwalk Real Estate Investment Trust
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Boardwalk Real Estate Investment Trust
Revenue
|
613.8m
CAD
|
Cost of Revenue
|
-166.9m
CAD
|
Gross Profit
|
446.8m
CAD
|
Operating Expenses
|
-115m
CAD
|
Operating Income
|
331.8m
CAD
|
Other Expenses
|
82.4m
CAD
|
Net Income
|
414.2m
CAD
|
BEI.UN Profitability Score
Profitability Due Diligence
Boardwalk Real Estate Investment Trust's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Boardwalk Real Estate Investment Trust's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
BEI.UN Solvency Score
Solvency Due Diligence
Boardwalk Real Estate Investment Trust's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Boardwalk Real Estate Investment Trust's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BEI.UN Price Targets Summary
Boardwalk Real Estate Investment Trust
According to Wall Street analysts, the average 1-year price target for
BEI.UN
is 82.72 CAD
with a low forecast of 74.74 CAD and a high forecast of 90.3 CAD.
Dividends
Current shareholder yield for BEI.UN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BEI.UN
stock under the Base Case scenario is
101.34
CAD.
Compared to the current market price of 68.92 CAD,
Boardwalk Real Estate Investment Trust
is
Undervalued by 32%.