Valuation H&R Real Estate Investment Trust

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 20/06/2026 HKT			5-day change	1st Jan Change
11.14 ^CAD	-0.45%		+0.81%	+8.90%

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	2,947	-
Change	-	-31.3%	-19.48%	-6.21%	10.47%	9.73%	-
Enterprise Value (EV) ¹	4,687	7,283	6,393	6,035	2,686	6,267	6,244
Change	-	55.39%	-12.22%	-5.6%	-55.49%	133.32%	-0.36%
P/E	7.82x	4.19x	45.2x	-21.7x	-3.62x	16.9x	11.9x
PBR	-	-	-	-	-	-	-
PEG	-	0.1x	-0.5x	0x	-0x	-0x	0.3x
Capitalization / Revenue	4x	3.34x	2.6x	2.5x	2.74x	3.95x	3.92x
EV / Revenue	4x	7.55x	6.41x	6.2x	2.74x	8.39x	8.3x
EV / EBITDA	7.4x	12.1x	10.2x	9.91x	4.33x	14.4x	15.4x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	11.6x	-	25.2x	25.7x	-	-13.2x	215x
FCF Yield	8.64%	-	3.96%	3.89%	-	-7.6%	0.46%
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%	5.36%	5.36%
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	11.14	11.14
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.($)
H&R REAL ESTATE INVESTMENT TRUST	16.88x	8.39x	14.42x	5.36%	2.08B
W. P. CAREY INC.	24.23x	13.12x	15.52x	5.24%	15.86B
THE GPT GROUP	14.68x	15.45x	15.9x	4.95%	6.69B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	22.5x	13.84x	15.32x	4.34%	6.35B
GECINA	9.98x	17.27x	20.73x	7.72%	6.22B
LAND SECURITIES GROUP PLC	8.15x	13.25x	17.19x	6.79%	6.11B
LONDONMETRIC PROPERTY PLC	11.04x	14.36x	15.49x	7.05%	5.65B
THE BRITISH LAND COMPANY PLC	7.39x	13.46x	17.2x	6.13%	5.43B
MIRVAC GROUP	11.95x	11.45x	13.03x	5.45%	4.88B
Average	14.09x	13.40x	16.09x	5.89%	6.59B
Weighted average by Cap.	15.74x	13.75x	16.17x	5.81%