Valuation H&R Real Estate Investment Trust OTC Markets

Stocks

Delayed OTC Markets Other stock markets 23:02:09 24/06/2026 HKT			5-day change	1st Jan Change
7.719 ^USD	-0.71%		-0.40%	+4.03%

06-12	Blackstone in Early-Stage Deal Talks With H&R REIT	MT
06-12	H&R REIT in Talks With Blackstone Affiliates On Potential Sale of Certain Assets of The REIT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	4,687	3,220	2,592	2,432	2,686	2,921	-
Change	-	-31.3%	-19.48%	-6.21%	10.47%	8.74%	-
Enterprise Value (EV) ¹	4,687	7,283	6,393	6,035	2,686	6,241	6,218
Change	-	55.39%	-12.22%	-5.6%	-55.49%	132.34%	-0.36%
P/E	7.82x	4.19x	45.2x	-21.7x	-3.62x	16.7x	11.7x
PBR	-	-	-	-	-	-	-
PEG	-	0.1x	-0.5x	0x	-0x	-0x	0.3x
Capitalization / Revenue	4x	3.34x	2.6x	2.5x	2.74x	3.91x	3.88x
EV / Revenue	4x	7.55x	6.41x	6.2x	2.74x	8.36x	8.27x
EV / EBITDA	7.4x	12.1x	10.2x	9.91x	4.33x	14.4x	15.3x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	11.6x	-	25.2x	25.7x	-	-13.1x	214x
FCF Yield	8.64%	-	3.96%	3.89%	-	-7.63%	0.47%
Dividend per Share ²	0.69	0.54	0.7	0.6	0.6	0.5975	0.5975
Rate of return	4.25%	4.46%	7.07%	6.47%	5.87%	5.41%	5.41%
EPS ²	2.078	2.893	0.2189	-0.4277	-2.827	0.66	0.94
Distribution rate	33.2%	18.7%	320%	-140%	-21.2%	90.5%	63.6%
Net sales ¹	1,172	965	997.8	973.4	980.5	746.7	751.9
EBITDA ¹	633.6	601.7	627	608.8	620.2	434.5	406.7
EBIT	-	-	-	-	-	-	-
Net income ¹	597.9	844.8	61.69	-119.7	-791.6	171.3	263.5
Net Debt ¹	-	4,063	3,801	3,604	-	3,320	3,297
Reference price ²	16.25	12.11	9.90	9.28	10.23	11.04	11.04
Nbr of stocks (in thousands)	288,440	265,885	261,868	262,016	262,566	264,567	-
Announcement Date	14/2/22	13/2/23	13/2/24	12/2/25	12/2/26	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
W. P. CAREY INC.	24.59x	13.25x	15.67x	5.16%	16.1B
THE GPT GROUP	14.8x	14.98x	15.98x	4.91%	6.66B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.26x	14.16x	15.67x	4.2%	6.56B
GECINA	9.77x	17.11x	20.55x	7.89%	6.05B
LAND SECURITIES GROUP PLC	8.22x	13.3x	17.26x	6.74%	6.14B
LONDONMETRIC PROPERTY PLC	11.05x	14.36x	15.49x	7.05%	5.64B
THE BRITISH LAND COMPANY PLC	7.41x	13.5x	17.29x	6.11%	5.43B
MIRVAC GROUP	11.78x	11.32x	12.9x	5.53%	4.76B
Average	13.86x	14.00x	16.35x	5.95%	7.17B
Weighted average by Cap.	15.96x	13.94x	16.30x	5.78%