investorscraft@gmail.com

Intrinsic ValueCominar Real Estate Investment Trust (CUF-UN.TO)

Previous Close$11.74
Intrinsic Value
Upside potential
Previous Close
$11.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cominar Real Estate Investment Trust (CUF-UN.TO) is a leading Canadian diversified REIT with a dominant presence in Québec, owning 314 high-quality office, retail, and industrial properties totaling 35.8 million square feet. The trust strategically focuses on key urban markets, including Montréal, Québec City, and Ottawa, leveraging its scale to optimize occupancy and rental income. Cominar’s diversified asset base mitigates sector-specific risks while capitalizing on regional economic growth. As the largest commercial property owner in Québec, Cominar benefits from strong tenant relationships and long-term leases, ensuring stable cash flows. The REIT’s proactive portfolio management emphasizes value creation through redevelopment, repositioning, and selective acquisitions. Its tax-efficient distribution model aligns with investor demand for reliable income, though exposure to regional economic conditions and tenant concentration risks remain considerations. The trust’s market position is reinforced by its institutional-grade assets and disciplined capital allocation, positioning it as a key player in Canada’s commercial real estate sector.

Revenue Profitability And Efficiency

Cominar reported revenue of CAD 658.6 million in FY 2021, reflecting its substantial property portfolio. However, net income was negative at CAD -195.3 million, driven by asset impairments and market volatility. Operating cash flow stood at CAD 202.5 million, underscoring the trust’s ability to generate stable cash flows from core operations despite profitability challenges. The diluted EPS of -1.07 highlights near-term headwinds in valuation adjustments.

Earnings Power And Capital Efficiency

The trust’s operating cash flow of CAD 202.5 million demonstrates its underlying earnings power, though net losses indicate non-cash impairments weighed on results. With no reported capital expenditures in FY 2021, Cominar’s focus was likely on optimizing existing assets rather than expansion. The high total debt of CAD 3.46 billion suggests leveraged operations, requiring careful liquidity management.

Balance Sheet And Financial Health

Cominar’s balance sheet shows CAD 7.6 million in cash and equivalents against CAD 3.46 billion in total debt, indicating significant leverage. The debt load, while typical for REITs, necessitates disciplined refinancing and asset monetization strategies. The absence of capital expenditures in FY 2021 may reflect a conservative approach to liquidity preservation amid market uncertainties.

Growth Trends And Dividend Policy

Cominar’s dividend payout of CAD 26.46 per share in FY 2021 highlights its income-focused mandate, though sustainability depends on improving profitability and cash flow stability. The trust’s growth prospects are tied to Québec’s economic recovery and its ability to reposition assets. Portfolio optimization and selective redevelopment could drive future value, but near-term challenges persist.

Valuation And Market Expectations

With a beta of 1.37, Cominar’s units exhibit higher volatility than the broader market, reflecting sensitivity to real estate and regional economic trends. The negative EPS and net income suggest market expectations are tempered, with focus on long-term asset quality and distribution sustainability. Valuation metrics would benefit from clearer occupancy and leasing trends.

Strategic Advantages And Outlook

Cominar’s strategic advantages include its scale in Québec, diversified asset mix, and institutional-grade portfolio. However, execution risks around debt management and regional economic exposure remain. The outlook hinges on successful asset repositioning and stabilizing occupancy rates, with potential upside from economic recovery in its core markets.

Sources

Company description, financial data from disclosed filings (e.g., annual reports), and market data from TSX.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount