Melcor Real Estate Investment Trust
TSX:MR.UN

Watchlist Manager
Melcor Real Estate Investment Trust Logo
Melcor Real Estate Investment Trust
TSX:MR.UN
Watchlist
Price: 101.26 CAD 0.98%
Market Cap: 76.1m CAD

Relative Value

The Relative Value of one MR.UN stock under the Base Case scenario is hidden CAD. Compared to the current market price of 101.26 CAD, Melcor Real Estate Investment Trust is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MR.UN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
73
Median 3Y
1
Median 5Y
1
Industry
3.7
Forward
1
vs History
vs Industry
57
Median 3Y
2.6
Median 5Y
2.6
Industry
16.5
Forward
161.8
vs History
79
vs Industry
56
Median 3Y
5.7
Median 5Y
5.5
Industry
11
vs History
vs Industry
44
Median 3Y
6.3
Median 5Y
6.3
Industry
13
vs History
23
vs Industry
70
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
vs History
88
vs Industry
52
Median 3Y
5.6
Median 5Y
5.9
Industry
6.6
Forward
4.6
vs History
88
vs Industry
57
Median 3Y
9.7
Median 5Y
10.1
Industry
12.1
vs History
74
vs Industry
55
Median 3Y
10.6
Median 5Y
10.8
Industry
15.9
Forward
8.5
vs History
74
vs Industry
56
Median 3Y
10.6
Median 5Y
10.8
Industry
19.1
vs History
84
vs Industry
31
Median 3Y
32.5
Median 5Y
32
Industry
18.5
vs History
84
vs Industry
30
Median 3Y
32.5
Median 5Y
32
Industry
20.1
vs History
88
vs Industry
62
Median 3Y
0.6
Median 5Y
0.6
Industry
0.7

Multiples Across Competitors

MR.UN Competitors Multiples
Melcor Real Estate Investment Trust Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Melcor Real Estate Investment Trust
TSX:MR.UN
76.1m CAD 1.1 -2.5 10.1 10.1
ZA
Growthpoint Properties Ltd
JSE:GRT
44.4B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
29.3B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14B USD 8.7 32.6 16.6 27.5
ZA
Attacq Ltd
JSE:ATT
10B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.6B USD 17.7 28 36.6 45.5
AU
Stockland Corporation Ltd
ASX:SGP
13B AUD 4.3 29.1 25.5 25.5
FR
Gecina SA
PAR:GFC
7B EUR 10 22.4 23.1 23.6
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
7.6B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6.2B EUR 12.4 20.5 24 24.2
ZA
Fairvest Ltd
JSE:FTA
6.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
Melcor Real Estate Investment Trust
TSX:MR.UN
Average P/E: 26.5
Negative Multiple: -2.5
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-65%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
2%
N/A
US
WP Carey Inc
NYSE:WPC
32.6
13%
2.5
ZA
A
Attacq Ltd
JSE:ATT
Not Available
-4%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
28
-13%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
29.1
44%
0.7
FR
Gecina SA
PAR:GFC
22.4
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
9%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
20.5
8%
2.6
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Melcor Real Estate Investment Trust
TSX:MR.UN
Average EV/EBITDA: 22.6
10.1
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
0%
N/A
US
WP Carey Inc
NYSE:WPC
16.6
8%
2.1
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
36.6
-1%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
25.5
17%
1.5
FR
Gecina SA
PAR:GFC
23.1
5%
4.6
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
24
10%
2.4
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Melcor Real Estate Investment Trust
TSX:MR.UN
Average EV/EBIT: 26.1
10.1
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
27.5
11%
2.5
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
45.5
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
25.5
17%
1.5
FR
Gecina SA
PAR:GFC
23.6
12%
2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
24.2
11%
2.2
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A