Morguard Real Estate Investment Trust
TSX:MRT.UN

Watchlist Manager
Morguard Real Estate Investment Trust Logo
Morguard Real Estate Investment Trust
TSX:MRT.UN
Watchlist
Price: 5.77 CAD Market Closed
Market Cap: 375.9m CAD

Relative Value

The Relative Value of one MRT.UN stock under the Base Case scenario is 18.91 CAD. Compared to the current market price of 5.77 CAD, Morguard Real Estate Investment Trust is Undervalued by 69%.

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.

MRT.UN Relative Value
Base Case
18.91 CAD
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
67
Median 3Y
1.4
Median 5Y
1.4
Industry
3.8
Forward
1.5
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-2.4
Industry
16.9
Forward
7.9
vs History
3
vs Industry
50
Median 3Y
5.2
Median 5Y
5.2
Industry
11.1
vs History
vs Industry
7
Median 3Y
-13.1
Median 5Y
-12.4
Industry
13.1
vs History
1
vs Industry
71
Median 3Y
0.4
Median 5Y
0.3
Industry
0.9
vs History
19
vs Industry
50
Median 3Y
5.2
Median 5Y
5.3
Industry
6.7
Forward
5.8
vs History
4
vs Industry
50
Median 3Y
10.4
Median 5Y
10.4
Industry
12.3
vs History
4
vs Industry
52
Median 3Y
10.8
Median 5Y
10.7
Industry
16
Forward
12.8
vs History
4
vs Industry
54
Median 3Y
10.8
Median 5Y
10.7
Industry
19.3
vs History
3
vs Industry
23
Median 3Y
19
Median 5Y
19.6
Industry
18.5
vs History
3
vs Industry
25
Median 3Y
19
Median 5Y
19.6
Industry
20.2
vs History
1
vs Industry
54
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8

Multiples Across Competitors

MRT.UN Competitors Multiples
Morguard Real Estate Investment Trust Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Morguard Real Estate Investment Trust
TSX:MRT.UN
372.8m CAD 1.5 -11.1 11.8 11.8
ZA
Growthpoint Properties Ltd
JSE:GRT
48.5B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
31.2B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
13.5B USD 8.4 31.6 16.2 26.9
ZA
Attacq Ltd
JSE:ATT
10.1B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18 41.6 37.8 47.6
AU
Stockland Corporation Ltd
ASX:SGP
12.9B AUD 4.2 28.8 25.3 25.3
FR
Gecina SA
PAR:GFC
6.5B EUR 9.4 21 22.3 22.8
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6.5B EUR 12.8 21.3 24.6 24.9
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
7.3B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
7.4B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
Morguard Real Estate Investment Trust
TSX:MRT.UN
Average P/E: 28.9
Negative Multiple: -11.1
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
31.6
10%
3.2
ZA
A
Attacq Ltd
JSE:ATT
Not Available
-4%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
41.6
-13%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
28.8
44%
0.7
FR
Gecina SA
PAR:GFC
21
19%
1.1
ES
MERLIN Properties SOCIMI SA
MAD:MRL
21.3
8%
2.7
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
9%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Morguard Real Estate Investment Trust
TSX:MRT.UN
Average EV/EBITDA: 23
11.8
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
16.2
8%
2
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
37.8
-1%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
25.3
17%
1.5
FR
Gecina SA
PAR:GFC
22.3
5%
4.5
ES
MERLIN Properties SOCIMI SA
MAD:MRL
24.6
10%
2.5
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Morguard Real Estate Investment Trust
TSX:MRT.UN
Average EV/EBIT: 26.5
11.8
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
26.9
11%
2.4
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
47.6
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
25.3
17%
1.5
FR
Gecina SA
PAR:GFC
22.8
12%
1.9
ES
MERLIN Properties SOCIMI SA
MAD:MRL
24.9
11%
2.3
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A