investorscraft@gmail.com

Intrinsic ValueMinto Apartment Real Estate Investment Trust (MI-UN.TO)

Previous Close$17.42
Intrinsic Value
Upside potential
Previous Close
$17.42

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

Minto Apartment Real Estate Investment Trust (Minto REIT) is a Canadian residential REIT specializing in income-producing multi-family rental properties across key urban markets, including Toronto, Ottawa, Montréal, Calgary, and Edmonton. The trust’s portfolio comprises 29 properties, with a focus on high-demand urban centers, leveraging Canada’s growing rental housing needs driven by urbanization and affordability challenges. Minto REIT’s revenue model is anchored in long-term leases, providing stable cash flows while benefiting from organic rent growth and occupancy resilience. The REIT operates in a competitive but fragmented market, distinguishing itself through strategic property locations, modern amenities, and operational efficiency. Its mixed-use assets in Toronto further diversify income streams, combining residential and commercial leasing. As a relatively young entity founded in 2018, Minto REIT has scaled quickly, capitalizing on institutional backing and disciplined acquisitions to solidify its position as a mid-tier player in Canada’s residential real estate sector.

Revenue Profitability And Efficiency

In its latest fiscal year, Minto REIT reported revenue of CAD 157.1 million, with net income of CAD 63.2 million, reflecting a robust net margin of approximately 40%. Operating cash flow stood at CAD 95.9 million, underscoring efficient property-level management. Capital expenditures of CAD 39.6 million indicate ongoing investments in maintaining and enhancing asset quality, though this weighs on free cash flow generation.

Earnings Power And Capital Efficiency

The REIT’s diluted EPS of CAD 1.58 demonstrates strong earnings power relative to its market capitalization. With a focus on high-occupancy urban properties, Minto REIT benefits from stable rental income, though its capital efficiency is moderated by leverage and reinvestment needs. The balance between growth-oriented capex and dividend distributions remains a key metric for investor scrutiny.

Balance Sheet And Financial Health

Minto REIT’s financial position includes CAD 5.9 million in cash and equivalents against total debt of CAD 911 million, indicating a leveraged but typical structure for a growth-focused REIT. The debt load is manageable given the stable cash flows from its portfolio, though interest rate sensitivity remains a risk. The trust’s asset-heavy model provides collateral but limits liquidity flexibility.

Growth Trends And Dividend Policy

The REIT has demonstrated steady growth since its inception, supported by strategic acquisitions and organic rent increases. Its dividend yield, with a payout of CAD 0.51 per share, aligns with sector norms, offering income-focused investors a predictable return. Future growth may hinge on expanding its portfolio in high-growth urban markets while maintaining occupancy and rent stability.

Valuation And Market Expectations

With a market cap of CAD 478 million and a beta of 1.34, Minto REIT is priced with moderate volatility expectations, reflecting its exposure to cyclical real estate trends. Investors likely anticipate continued rent growth and portfolio diversification, though macroeconomic factors such as interest rates and housing demand will influence performance.

Strategic Advantages And Outlook

Minto REIT’s strategic advantages include its focus on urban multi-family assets, which benefit from long-term demographic tailwinds. Its institutional backing and disciplined acquisition strategy position it for sustainable growth. Near-term challenges include navigating interest rate impacts and competitive leasing markets, but its diversified geographic footprint provides resilience. The outlook remains cautiously optimistic, contingent on execution and macroeconomic stability.

Sources

Company filings, TSX disclosures, 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