
Melcor Real Estate Investment Trust
TSX:MR.UN

Intrinsic Value
The intrinsic value of one
MR.UN
stock under the Base Case scenario is
49.89
CAD.
Compared to the current market price of 5.49 CAD,
Melcor Real Estate Investment Trust
is
Undervalued by 89%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Melcor Real Estate Investment Trust
Fundamental Analysis


Revenue & Expenses Breakdown
Melcor Real Estate Investment Trust
Balance Sheet Decomposition
Melcor Real Estate Investment Trust
Current Assets | 58.7m |
Cash & Short-Term Investments | 8.4m |
Receivables | 1m |
Other Current Assets | 49.2m |
Non-Current Assets | 604.2m |
Long-Term Investments | 576.9m |
Other Non-Current Assets | 27.3m |
Free Cash Flow Analysis
Melcor Real Estate Investment Trust
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Melcor Real Estate Investment Trust
Revenue
|
72.3m
CAD
|
Cost of Revenue
|
-31.1m
CAD
|
Gross Profit
|
41.3m
CAD
|
Operating Expenses
|
-6.6m
CAD
|
Operating Income
|
34.6m
CAD
|
Other Expenses
|
-65.2m
CAD
|
Net Income
|
-30.6m
CAD
|
MR.UN Profitability Score
Profitability Due Diligence
Melcor Real Estate Investment Trust's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Melcor Real Estate Investment Trust's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
MR.UN Solvency Score
Solvency Due Diligence
Melcor Real Estate Investment Trust's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Score
Melcor Real Estate Investment Trust's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MR.UN Price Targets Summary
Melcor Real Estate Investment Trust
Dividends
Current shareholder yield for MR.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
MR.UN
stock under the Base Case scenario is
49.89
CAD.
Compared to the current market price of 5.49 CAD,
Melcor Real Estate Investment Trust
is
Undervalued by 89%.