Financials Morguard North American Residential Real Estate Investment Trust

Equities

MRG.UN

CA61761E1007

Residential REITs

Market Closed - Toronto S.E. 04:00:00 2024-05-22 pm EDT 5-day change 1st Jan Change
15.7 CAD -1.07% Intraday chart for Morguard North American Residential Real Estate Investment Trust -2.24% +6.30%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 720.7 622.3 691.8 633.5 557.6 590.5 -
Enterprise Value (EV) 1 720.7 622.3 691.8 633.5 557.6 590.5 590.5
P/E ratio - - - 4.09 x 4.9 x 7.97 x 11.1 x
Yield 3.69% 4.39% 3.95% 4.34% 4.9% 4.75% 4.87%
Capitalization / Revenue 2.93 x 2.5 x 2.82 x 2.27 x 1.68 x 1.73 x 1.67 x
EV / Revenue 2.93 x 2.5 x 2.82 x 2.27 x 1.68 x 1.73 x 1.67 x
EV / EBITDA 6 x 5.15 x 6.01 x 4.68 x 3.52 x 3.65 x 3.49 x
EV / FCF - 28.2 x 20.5 x 18.4 x -4.65 x -73.8 x 148 x
FCF Yield - 3.55% 4.87% 5.42% -21.5% -1.35% 0.68%
Price to Book - - - - - - -
Nbr of stocks (in thousands) 38,977 39,017 39,060 39,107 37,755 37,611 -
Reference price 2 18.49 15.95 17.71 16.20 14.77 15.70 15.70
Announcement Date 2/11/20 2/16/21 2/15/22 2/14/23 2/13/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 245.6 248.7 245.6 278.5 331.6 340.9 353.3
EBITDA 1 120 120.7 115.2 135.4 158.6 161.8 169
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) - - - - - - -
Net income - - - - - - -
Net margin - - - - - - -
EPS 2 - - - 3.957 3.014 1.970 1.410
Free Cash Flow 1 - 22.06 33.68 34.35 -120 -8 4
FCF margin - 8.87% 13.72% 12.34% -36.2% -2.35% 1.13%
FCF Conversion (EBITDA) - 18.28% 29.24% 25.37% - - 2.37%
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 0.6826 0.6996 0.6996 0.7030 0.7233 0.7450 0.7650
Announcement Date 2/11/20 2/16/21 2/15/22 2/14/23 2/13/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4
Net sales 1 63.48 65.26 67.39 70.77 75.08 79.65 83.33 83.65 85 85.19 85.16 87.12
EBITDA 1 - - - - - - - - - 40.15 39.16 42.84
EBIT - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income - - - - - - - - - - - -
Net margin - - - - - - - - - - - -
EPS - - - - - - - - - - - -
Dividend per Share 2 - - - - - - - - - 0.1900 0.1900 0.1900
Announcement Date 2/15/22 4/26/22 7/26/22 10/25/22 2/14/23 4/25/23 7/26/23 10/24/23 2/13/24 - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - 22.1 33.7 34.4 -120 -8 4
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 2/11/20 2/16/21 2/15/22 2/14/23 2/13/24 - -
1CAD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
15.7 CAD
Average target price
20.33 CAD
Spread / Average Target
+29.51%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. MRG.UN Stock
  4. Financials Morguard North American Residential Real Estate Investment Trust