investorscraft@gmail.com

Intrinsic ValueCanadian Net Real Estate Investment Trust (NET-UN.V)

Previous Close$6.17
Intrinsic Value
Upside potential
Previous Close
$6.17

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

Canadian Net Real Estate Investment Trust operates as a specialized real estate investment trust focused on acquiring and owning high-quality commercial properties under triple-net lease structures. The trust strategically targets management-free assets where tenants bear substantially all operating costs, including property taxes, insurance, and maintenance expenses. This distinctive approach positions the REIT within the Canadian commercial real estate sector with a deliberate emphasis on stable, predictable income streams rather than active property management. The portfolio consists of commercial real estate properties that generate revenue through long-term lease agreements with creditworthy tenants, minimizing the trust's direct operational involvement and overhead. This business model creates a relatively passive income vehicle for investors seeking exposure to commercial real estate without the complexities of direct property management. The trust's market position is defined by its specialized focus on triple-net leases within the Canadian market, catering to investors who prioritize income stability and reduced operational risk. By maintaining a portfolio of management-free properties, the trust differentiates itself from more actively managed REITs while providing consistent rental income through contractual lease obligations.

Revenue Profitability And Efficiency

The trust generated CAD 26.1 million in revenue for the fiscal year, demonstrating stable income generation from its property portfolio. Net income reached CAD 7.1 million, reflecting efficient operations with a net margin of approximately 27%. Operating cash flow of CAD 10.7 million indicates strong cash generation from core operations, supporting the trust's ability to meet its distribution obligations to unitholders while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The trust demonstrated solid earnings power with diluted EPS of CAD 0.35, supported by its triple-net lease structure that minimizes operational expenses. The absence of capital expenditures during the period highlights the efficiency of the management-free model, where tenants assume responsibility for property maintenance and improvements. This capital-light approach allows the trust to allocate substantially all operating cash flow toward distributions and strategic acquisitions.

Balance Sheet And Financial Health

The trust maintains a leveraged balance sheet with total debt of CAD 167.5 million against cash reserves of CAD 0.9 million. The debt structure appears substantial relative to the market capitalization of CAD 112.3 million, indicating significant financial leverage. The limited cash position suggests reliance on operating cash flow and potential refinancing options to meet upcoming obligations, warranting careful monitoring of debt maturity profiles and interest coverage ratios.

Growth Trends And Dividend Policy

The trust maintains a consistent distribution policy with a dividend per share of CAD 0.34626, representing a payout ratio of approximately 99% based on diluted EPS. This high payout ratio indicates minimal retention of earnings for growth initiatives, suggesting that expansion would likely require external financing. The trust's growth strategy appears focused on accretive acquisitions funded through debt or equity issuance rather than organic expansion.

Valuation And Market Expectations

With a market capitalization of CAD 112.3 million, the trust trades at approximately 4.3 times revenue and 15.8 times earnings. The beta of 0.618 suggests lower volatility compared to the broader market, reflecting the defensive characteristics of triple-net lease real estate. Current valuation multiples appear to incorporate expectations for stable, predictable income streams rather than significant growth prospects.

Strategic Advantages And Outlook

The trust's primary strategic advantage lies in its triple-net lease structure, which provides predictable cash flows with minimal operational overhead. The outlook remains dependent on maintaining high occupancy rates and tenant credit quality across the portfolio. Future performance will be influenced by interest rate environment changes affecting refinancing costs and acquisition opportunities, alongside broader Canadian commercial real estate market conditions impacting property valuations.

Sources

TSXV filingsCompany financial statements

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