investorscraft@gmail.com

Intrinsic ValueCI Canadian REIT ETF (RIT.TO)

Previous Close$17.32
Intrinsic Value
Upside potential
Previous Close
$17.32

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

CI Canadian REIT ETF (RIT.TO) is a specialized exchange-traded fund focused on the Canadian real estate investment trust (REIT) sector, particularly industrial properties. The fund provides investors with diversified exposure to income-generating industrial real estate assets, which benefit from stable demand due to e-commerce growth and supply chain resilience. Its passive investment strategy tracks a basket of high-quality REITs, offering liquidity and sector-specific diversification without direct property ownership risks. The ETF is positioned as a cost-efficient vehicle for investors seeking stable distributions and long-term capital appreciation within Canada's industrial real estate market, which has shown resilience amid economic fluctuations. By concentrating on industrial REITs, RIT.TO capitalizes on structural trends like logistics expansion and warehouse demand, differentiating itself from broader real estate ETFs that include retail or office exposures.

Revenue Profitability And Efficiency

In FY 2023, RIT.TO reported revenue of CAD 29.9 million, with net income reaching CAD 24.4 million, reflecting a strong profit margin of approximately 82%. The fund's operating cash flow stood at CAD 22.9 million, indicating efficient income generation from its underlying holdings. With no capital expenditures, the ETF maintains a lean operational structure, focusing solely on portfolio management and distribution to unitholders.

Earnings Power And Capital Efficiency

The fund demonstrated robust earnings power, with diluted EPS of CAD 0.70. Its capital efficiency is highlighted by the absence of debt and a dividend payout ratio near 106% of EPS, supported by stable cash flows from industrial REIT holdings. The beta of 0.99 suggests market-aligned volatility, typical for REIT-focused ETFs.

Balance Sheet And Financial Health

RIT.TO maintains a conservative balance sheet with CAD 8.2 million in cash and no debt, ensuring financial flexibility. The fund's structure as an ETF eliminates traditional leverage risks associated with direct REIT investments, providing a lower-risk profile for income-focused investors.

Growth Trends And Dividend Policy

The ETF distributed CAD 0.7425 per share in dividends during FY 2023, appealing to yield-seeking investors. Growth is tied to the performance of Canada's industrial real estate sector, which has benefited from sustained demand. The fund's market cap of CAD 453.6 million reflects steady investor interest in its targeted exposure.

Valuation And Market Expectations

Trading on the TSX, RIT.TO's valuation aligns with its niche focus on industrial REITs. Market expectations are anchored to sector tailwinds like e-commerce growth, though interest rate sensitivity remains a monitorable risk for the broader REIT universe.

Strategic Advantages And Outlook

The ETF's strategic advantage lies in its pure-play industrial REIT exposure and passive management style, which reduces costs. The outlook remains stable, supported by Canada's industrial real estate fundamentals, though macroeconomic factors could influence short-term performance. Its structure offers a balanced approach to real estate investment without direct property management complexities.

Sources

Fund factsheet, TSX disclosures

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