Company Valuation: H&R Real Estate Investment Trust

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 2,919 -
Change - -31.3% -19.48% -6.21% 10.47% 8.67% -
Enterprise Value (EV) 1 4,687 7,283 6,393 6,035 2,686 6,239 2,919
Change - 55.39% -12.22% -5.6% -55.49% 132.27% -53.21%
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 3.75x
EV / Revenue 4x 7.55x 6.41x 6.2x 2.74x 8.36x 3.75x
EV / EBITDA 7.4x 12.1x 10.2x 9.91x 4.33x 14.4x 7.26x
EV / EBIT - - - - - - -
EV / FCF 11.6x - 25.2x 25.7x - -13.1x 101x
FCF Yield 8.64% - 3.96% 3.89% - -7.63% 0.99%
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% 5.42% 5.42%
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 1,172 965 997.8 973.4 980.5 746.7 779
EBITDA 1 633.6 601.7 627 608.8 620.2 434.5 401.9
EBIT - - - - - - -
Net income 1 597.9 844.8 61.69 -119.7 -791.6 171.3 263
Net Debt 1 - 4,063 3,801 3,604 - 3,320 -
Reference price 2 16.25 12.11 9.90 9.28 10.23 11.03 11.03
Nbr of stocks (in thousands) 288,440 265,885 261,868 262,016 262,566 264,637 -
Announcement Date 14/2/22 13/2/23 13/2/24 12/2/25 12/2/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.71x8.36x14.36x5.42% 2.08B
24.45x13.69x15.97x5.16% 16.48B
9.24x14.39x18.61x5.84% 7.18B
15.34x15.38x16.49x4.72% 7.03B
23.27x14.77x16.07x4.12% 6.64B
9.44x17.18x20.76x7.42% 6.45B
10.78x15.11x16.22x6.57% 6.24B
9.01x14.28x18.44x5.51% 6.18B
12.05x11.63x13.22x5.29% 5.02B
Average 14.48x 13.86x 16.68x 5.56% 7.03B
Weighted average by Cap. 15.97x 14.28x 16.82x 5.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. HR.UN Stock
  4. Valuation H&R Real Estate Investment Trust