D

Dream Office Real Estate Investment Trust
TSX:D.UN

Watchlist Manager
Dream Office Real Estate Investment Trust
TSX:D.UN
Watchlist
Price: 17.21 CAD -3.04%
Market Cap: 281.7m CAD

Intrinsic Value

The intrinsic value of one D.UN stock under the Base Case scenario is 49.45 CAD. Compared to the current market price of 17.21 CAD, Dream Office Real Estate Investment Trust is Undervalued by 65%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

D.UN Intrinsic Value
49.45 CAD
Undervaluation 65%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Dream Office Real Estate Investment Trust

What is Valuation History?
Ask AI Assistant
What other research platforms think about D.UN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is D.UN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Dream Office Real Estate Investment Trust.

Explain Valuation
Compare D.UN to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about D.UN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dream Office Real Estate Investment Trust

Current Assets 31m
Cash & Short-Term Investments 19.4m
Receivables 11.5m
Other Current Assets 149k
Non-Current Assets 2.3B
Long-Term Investments 2.3B
Other Non-Current Assets 98k
Current Liabilities 134m
Accounts Payable 6.4m
Accrued Liabilities 38.1m
Other Current Liabilities 89.5m
Non-Current Liabilities 1.2B
Long-Term Debt 1.2B
Other Non-Current Liabilities 27.2m
Efficiency

Free Cash Flow Analysis
Dream Office Real Estate Investment Trust

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Dream Office Real Estate Investment Trust

Revenue
188.5m CAD
Cost of Revenue
-86.8m CAD
Gross Profit
101.7m CAD
Operating Expenses
-16.9m CAD
Operating Income
84.8m CAD
Other Expenses
-239.6m CAD
Net Income
-154.8m CAD
Fundamental Scores

D.UN Profitability Score
Profitability Due Diligence

Dream Office Real Estate Investment Trust's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Gross Margin
Strong 3Y Average Gross Margin
41/100
Profitability
Score

Dream Office Real Estate Investment Trust's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

D.UN Solvency Score
Solvency Due Diligence

Dream Office Real Estate Investment Trust's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
17/100
Solvency
Score

Dream Office Real Estate Investment Trust's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

D.UN Price Targets Summary
Dream Office Real Estate Investment Trust

Wall Street analysts forecast D.UN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for D.UN is 19.66 CAD with a low forecast of 13.38 CAD and a high forecast of 26.78 CAD.

Lowest
Price Target
13.38 CAD
22% Downside
Average
Price Target
19.66 CAD
14% Upside
Highest
Price Target
26.78 CAD
56% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for D.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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one D.UN stock?

The intrinsic value of one D.UN stock under the Base Case scenario is 49.45 CAD.

Is D.UN stock undervalued or overvalued?

Compared to the current market price of 17.21 CAD, Dream Office Real Estate Investment Trust is Undervalued by 65%.

Back to Top