Valuation H&R Real Estate Investment Trust

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 13/06/26 am AEST			5-day change	1st Jan Change
11.05 ^CAD	-2.99%		+7.49%	+8.02%

12/06	Blackstone in Early-Stage Deal Talks With H&R REIT	MT
12/06	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	2,923	-
Change	-	-31.3%	-19.48%	-6.21%	10.47%	8.84%	-
Enterprise Value (EV) ¹	4,687	7,283	6,393	6,035	2,686	6,243	6,221
Change	-	55.39%	-12.22%	-5.6%	-55.49%	132.44%	-0.36%
P/E Ratio	7.82x	4.19x	45.2x	-21.7x	-3.62x	16.7x	11.8x
PBR	-	-	-	-	-	-	-
PEG	-	0.1x	-0.5x	0x	-0x	-0x	0.3x
Capitalization / Revenue	4x	3.34x	2.6x	2.5x	2.74x	3.92x	3.89x
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	215x
FCF Yield	8.64%	-	3.96%	3.89%	-	-7.62%	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	11.05	11.05
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	16.74x	8.36x	14.37x	5.41%	2.09B
W. P. CAREY INC.	26.42x	13.79x	16.3x	4.86%	17.09B
THE GPT GROUP	15.06x	15.51x	16.19x	4.83%	6.9B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.67x	14.33x	15.86x	4.13%	6.68B
LAND SECURITIES GROUP PLC	8.63x	13.65x	17.7x	6.42%	6.56B
GECINA	10.04x	17.31x	20.78x	7.68%	6.32B
LONDONMETRIC PROPERTY PLC	9.88x	14.32x	15.4x	6.92%	5.82B
THE BRITISH LAND COMPANY PLC	7.71x	13.76x	17.59x	5.87%	5.75B
MIRVAC GROUP	11.98x	11.47x	13.06x	5.44%	4.93B
Average	14.46x	13.61x	16.36x	5.73%	6.9B
Weighted average by Cap.	16.57x	14.06x	16.56x	5.58%