D

Dream Office Real Estate Investment Trust
TSX:D.UN

Watchlist Manager
Dream Office Real Estate Investment Trust
TSX:D.UN
Watchlist
Price: 16.9 CAD Market Closed
Market Cap: 276.1m CAD

Intrinsic Value

The intrinsic value of one D.UN stock under the Base Case scenario is 49.35 CAD. Compared to the current market price of 16.9 CAD, Dream Office Real Estate Investment Trust is Undervalued by 66%.

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

D.UN Intrinsic Value
49.35 CAD
Undervaluation 66%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Dream Office Real Estate Investment Trust

What is Valuation History?
Compare D.UN to

Fundamental Analysis

Dream Office Real Estate Investment Trust
TSX:D.UN
CA
Real Estate
Market Cap
276.5m CAD
IPO
Dec 4, 1995
CA
Real Estate
Market Cap
276.5m CAD
IPO
Dec 4, 1995
Price
CA$false
EPS
CA$false
Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about D.UN?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Dream Office Real Estate Investment Trust
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dream Office Real Estate Investment Trust

Current Assets 43.1m
Cash & Short-Term Investments 18m
Receivables 24.4m
Other Current Assets 703k
Non-Current Assets 2.4B
Long-Term Investments 2.4B
Other Non-Current Assets 269k
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
195.5m CAD
Cost of Revenue
-89.9m CAD
Gross Profit
105.7m CAD
Operating Expenses
-42.1m CAD
Operating Income
63.6m CAD
Other Expenses
-213.5m CAD
Net Income
-150m 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.

Strong 3Y Average Operating Margin
Exceptional 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 17.28 CAD with a low forecast of 13.13 CAD and a high forecast of 21 CAD.

Lowest
Price Target
13.13 CAD
22% Downside
Average
Price Target
17.28 CAD
2% Upside
Highest
Price Target
21 CAD
24% 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 49.35 CAD.

Is D.UN stock undervalued or overvalued?

Compared to the current market price of 16.9 CAD, Dream Office Real Estate Investment Trust is Undervalued by 66%.

Back to Top