Dream Office Real Estate Investment Trust
TSX:D.UN
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:
Valuation History
Dream Office Real Estate Investment Trust
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Dream Office Real Estate Investment Trust
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 |
Free Cash Flow Analysis
Dream Office Real Estate Investment Trust
CAD | |
Free Cash Flow | CAD |
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
|
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.
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.
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
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.
Dividends
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?
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%.