investorscraft@gmail.com

Intrinsic Value of Dream Industrial Real Estate Investment Trust (DIR-UN.TO)

Previous Close$11.76
Intrinsic Value
Upside potential
Previous Close
$11.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dream Industrial Real Estate Investment Trust (Dream Industrial REIT) operates as a leading player in the industrial real estate sector, focusing on owning and managing a diversified portfolio of high-quality logistics and warehouse properties across North America and Europe. The REIT’s core revenue model is driven by long-term leases with tenants in the e-commerce, logistics, and manufacturing sectors, benefiting from the structural growth in demand for modern industrial space. With a portfolio spanning 26.6 million square feet, Dream Industrial REIT strategically targets key urban markets where supply constraints and rising demand support rental growth and occupancy stability. Its competitive edge lies in its ability to acquire, develop, and reposition assets to meet evolving tenant needs, positioning it as a preferred landlord in the industrial real estate segment. The REIT’s growing European footprint further diversifies its income streams and capitalizes on the region’s underpenetrated logistics market, enhancing its long-term growth prospects.

Revenue Profitability And Efficiency

Dream Industrial REIT reported revenue of CAD 466.2 million, supported by stable occupancy and rental income from its industrial properties. The REIT demonstrated strong profitability with net income of CAD 259.6 million, reflecting efficient cost management and favorable leasing spreads. Operating cash flow stood at CAD 295.7 million, underscoring the cash-generative nature of its portfolio, while capital expenditures of CAD -144.4 million highlight ongoing investments in property upgrades and expansions.

Earnings Power And Capital Efficiency

The REIT’s diluted EPS of CAD 0.89 reflects its ability to translate rental income into distributable earnings. With a focus on capital efficiency, Dream Industrial REIT maintains a disciplined approach to acquisitions and development, ensuring high returns on invested capital. Its operating cash flow coverage of dividends and debt obligations indicates sustainable earnings power, supported by a well-leased portfolio.

Balance Sheet And Financial Health

Dream Industrial REIT’s balance sheet shows total debt of CAD 2.98 billion, balanced by a strong liquidity position with CAD 80.3 million in cash and equivalents. The REIT’s leverage is managed prudently, with debt primarily tied to long-term, fixed-rate financing, mitigating interest rate risks. Its asset base, valued at CAD 3.01 billion in market capitalization, provides a solid foundation for future growth and refinancing flexibility.

Growth Trends And Dividend Policy

The REIT has consistently grown its portfolio through strategic acquisitions and development, particularly in high-demand logistics markets. Its dividend policy, with a payout of CAD 0.70 per share, aligns with its focus on delivering stable returns to unitholders. The dividend is supported by reliable cash flows, with potential for incremental growth as rental rates and occupancy levels improve.

Valuation And Market Expectations

Trading at a market cap of CAD 3.01 billion, Dream Industrial REIT is priced at a premium relative to peers, reflecting investor confidence in its growth trajectory and asset quality. The REIT’s beta of 1.15 indicates moderate sensitivity to market movements, with valuation supported by its defensive industrial asset class and long-term lease structures.

Strategic Advantages And Outlook

Dream Industrial REIT’s strategic advantages include its geographically diversified portfolio, focus on modern logistics assets, and strong tenant relationships. The outlook remains positive, driven by sustained demand for industrial space, particularly in e-commerce and supply chain logistics. The REIT is well-positioned to capitalize on market opportunities while maintaining financial discipline and delivering consistent returns.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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