EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

SmartCentres Real Estate Investment Trust (CWYUF) fair value: what the stock is really worth

We calculate from audited financials what SmartCentres Real Estate Investment Trust is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? Yes
  3. Add to watchlist

Real Estate · US · ISIN CA83179X1087

SR SmartCentres Real Estate Investment Trust logo Some data Sep 13, 2026

SmartCentres Real Estate Investment Trust

CWYUF · US

UndervaluedThe stock appears undervalued with acceptable quality.

Fair value $22.10 · Undervalued (+14%)
Quality 65/100
!Mixed Growth (revenue 5y +3.2 %/yr)
Highly profitable · 38.9% net margin (TTM)
Moderate debt · generates free cash flow
·9.53% dividend yield
!Moderate moat 57/100
!Evidence only medium, so the estimate is less certain

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

$21.71 $9.73 Fair Value $22.10 Sep 2020 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.

How to read this chart

60‑month range $9.73 – $21.71 · fair‑value band $11.84 – $36.48 · the $19.42 price screens below the $22.10 fair value. Dashed = 300-day average. As of Sep 13, 2026.

Which stocks are undervalued right now? Check free Discover now →

Company profile

SmartCentres Real Estate Investment Trust is one of Canada's largest fully integrated REITs. With a best-in-class and growing mixed-use portfolio featuring 200 strategically located properties in communities across the country.

Show more

SmartCentres Real Estate Investment Trust is one of Canada's largest fully integrated REITs. With a best-in-class and growing mixed-use portfolio featuring 200 strategically located properties in communities across the country. SmartCentres has approximately 12.3 billion dollars in assets and owns 35.5 million square feet of income producing value-oriented retail and first-class office properties with 97.6% in place and committed occupancy, on 3,500 acres of owned land across Canada. SmartCentres Real Estate Investment Trust was incorporated in 2007 in Alberta, Canada.

Stock analysis

SmartCentres Real Estate Investment Trust (CWYUF) currently trades at $19.42, while our model-based Fair Value estimate is $22.10, implying the stock looks roughly 12.1% undervalued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of $33.12 per share, and 15 of the 16 models we run sit above the $19.42 price.

Bear case: the Asset-Based group reads lowest at $24.20, and 1 of the 16 models stay below the price. Evidence for this calculation is medium.

Scenario range: $11.84 (bear) to $36.48 (bull), the price of $19.42 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 65/100 (solid quality), in the Real Estate sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

SmartCentres Real Estate Investment Trust reported revenue of C$914M in FY2025 versus C$781M in FY2021, a compound +4.0%/yr. Reported net income was C$252M in FY2025, compounding −14.7%/yr from FY2021.

Key figures

Market cap $3.6B · P/E ratio 13.9 · P/S ratio 3.83 · EPS (TTM) $1.53 · Dividend yield 9.5% · Net margin 27.6% · Return on equity 7.1% · Return on assets (EBIT) 4.7%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).

What moves the price

The share trades about 10% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Real Estate peers we cover trades at −43% fair-value upside, at 14%, CWYUF screens cheaper than that median.

Fair Value models

Bear $11.84 Fair Value $22.10 Bull $36.48
Model Each model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence Evidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
Residual Income $27.44 $27.87 $26.34 76
FCF DCF $3.47 $33.12 $89.41 69
5Y EBITDA Exit $10.11 $47.08 $95.34 68
All 16 models by family
DCF Models
FCF DCF $3.47 $33.12 $89.41 69
5Y Revenue Exit $1.55 $28.56 $66.43 63
5Y EBITDA Exit $10.11 $47.08 $95.34 68
10Y Revenue Exit $0.8200 $26.90 $69.45 57
10Y EBITDA Exit $7.56 $40.54 $94.26 60
Dividend Discount
Gordon GGM $16.25 $32.37 $49.02 67
DDM Multi-Stage $16.25 $27.98 $34.17 67
Multiples
P/S Multiple $22.19 $29.58 $36.98 58
P/B Multiple $22.19 $29.58 $36.98 55
EV/EBIT $29.15 $49.00 $68.86 64
EV/EBITDA $16.16 $31.69 $47.21 64
EV/Revenue $0.5300 $13.79 $27.05 46
Asset-Based
NCAV (Graham) $18.06 $24.20 $36.12 54
Growth DCF
Growth DCF $2.70 $29.41 $74.53 67
Rev-Margin DCF $1.55 $27.58 $63.00 64
Economic Profit
Residual Income $27.44 $27.87 $26.34 76

Open the full fair value analysis →

Notify me when CWYUF reaches fair value

Put CWYUF on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 65/100

Of which business quality 61 · Market factors (momentum, volatility) 57

Profitability 33
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 33
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 81
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality Growth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 63/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.5%
Revenue growth 3 years Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.3%
Revenue growth 5 years Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.2%
Revenue growth 27 years Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+32.6%
What shareholders gained per year (last 5 years) What the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
+10.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.9%
Dividend (yield on the price)9.5%
Pace: 5 vs 10 years Two data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−4% vs −2%, steady
Profit margin 2019 to 2025 Operating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.62% → 57%

Growth Forecast

A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes This turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+10.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect Analysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.7%
Yearly sales growth analysts expect, extended to five years.
Forecast 2026 (sales)+4.9%
Forecast 2027 (sales)+3.7%
Projected 2028 (sales)+3.5%
Projected 2029 (sales)+3.3%
Projected 2030 (sales)+3.1%

Watch CWYUF, get fair value alerts →

Earlier news

News mood News mood, the average tone of recent news (90 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation. Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.

Compare SmartCentres Real Estate Investment Trust with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more REIT - Retail stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Simon Property Group SPG $204.83 $84.26 −59%
Realty Income Corporation O $59.50 $82.78 +39%
Unibail-Rodamco-Westfield SE URW €92.90 €89.06 −4%
Kimco Realty Corporation KIM $23.19 $12.49 −46%
CapitaLand Integrated Commercial Trust (CICT or the Trust) C38U 2.28 SGD 1.31 SGD −43%
Scentre Group SCG A$3.46 A$2.37 −32%
Regency Centers Corporation REG $74.62 $20.56 −72%
Link Real Estate Investment Trust (Link REIT) 0823 HK$37.84 HK$28.78 −24%
Federal Realty Investment Trust FRT $114.36 $41.47 −64%
Brixmor Property Group BRX $28.73 $12.34 −57%

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "SmartCentres Real Estate Investment Trust Fair Value". https://www.fairvalue-calculator.com/stock/CWYUF

Frequently asked questions

Is SmartCentres Real Estate Investment Trust (CWYUF) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of $22.10 versus a price of $19.42, about +14% upside (undervalued).
What is the fair value of CWYUF?
Our model-based fair value for SmartCentres Real Estate Investment Trust is $22.10 (as of Sep 13, 2026), built from audited fundamentals. The current price: $19.42.
What is the quality score of CWYUF?
SmartCentres Real Estate Investment Trust has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for SmartCentres Real Estate Investment Trust (CWYUF)?
Our model-based price target is the fair value of $22.10 (as of Sep 13, 2026) from 16 valuation models. Cautious scenario $11.84, optimistic scenario $36.48. It is a calculation from audited fundamentals, not an analyst target.
What is the SmartCentres Real Estate Investment Trust stock forecast for 2026?
Our models put fair value at $22.10, about +14% upside versus a price of $19.42 (undervalued). Cautious scenario $11.84, optimistic scenario $36.48. The calculation is refreshed regularly with new filings.
What is the revenue of SmartCentres Real Estate Investment Trust (CWYUF)?
SmartCentres Real Estate Investment Trust reported trailing-twelve-month revenue of about $939M (latest available figure, as of Sep 13, 2026).
Does SmartCentres Real Estate Investment Trust pay a dividend?
SmartCentres Real Estate Investment Trust currently shows a dividend yield of about 9.53% relative to its recent price (as of Sep 13, 2026).
What growth is priced into SmartCentres Real Estate Investment Trust (CWYUF)?
For today's price to be fair in a discounted-cash-flow model, SmartCentres Real Estate Investment Trust would have to grow free cash flow by +10.9 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.2 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of CWYUF use?
Our models discount SmartCentres Real Estate Investment Trust at 9.4 %: a base by market capitalisation (mid), damped by beta 0.85, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For SmartCentres Real Estate Investment Trust that is +10.9 % per year a year over ten years, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has SmartCentres Real Estate Investment Trust (CWYUF) delivered so far?
Over the past 5 years revenue at SmartCentres Real Estate Investment Trust grew +3.2 % a year. The price currently implies +10.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of SmartCentres Real Estate Investment Trust (CWYUF) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into SmartCentres Real Estate Investment Trust (+10.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SmartCentres Real Estate Investment Trust (CWYUF)?
The free-cash-flow yield on the price is 11.34 %: that much free cash flow SmartCentres Real Estate Investment Trust produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SmartCentres Real Estate Investment Trust (CWYUF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SmartCentres Real Estate Investment Trust it is $22.10 per share (as of Sep 13, 2026), against a price of $19.42. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is SmartCentres Real Estate Investment Trust stock overvalued or undervalued in 2026?
As of Sep 13, 2026, CWYUF trades below its calculated fair value: price $19.42, fair value $22.10, a gap of about +14% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CWYUF?
No. The price is what the market pays today ($19.42); the fair value is what the company's own numbers justify ($22.10). For SmartCentres Real Estate Investment Trust the two are $2.68 per share apart. That gap is exactly why we show both numbers side by side.
How much is SmartCentres Real Estate Investment Trust worth?
The market values SmartCentres Real Estate Investment Trust at about $3.6B (market capitalisation, as of Sep 13, 2026). Per share that is $19.42; our models calculate a fair value of $22.10 per share.
What do the bullish and bearish scenarios say about CWYUF?
Our models span a range for SmartCentres Real Estate Investment Trust: cautious scenario $11.84, base $22.10, optimistic $36.48 per share (as of Sep 13, 2026, price $19.42). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is CWYUF from its 52-week high?
SmartCentres Real Estate Investment Trust trades at $19.42, about 10% below its 52-week high of $21.60 and 16% above the low of $16.70 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of $22.10 is for.
Which stocks are comparable to SmartCentres Real Estate Investment Trust?
From the same area (Real Estate) we also value Simon Property Group, Realty Income Corporation, Unibail-Rodamco-Westfield SE, Kimco Realty Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is SmartCentres Real Estate Investment Trust stock attractive at the current price?
The data as of Sep 13, 2026: price $19.42, calculated fair value $22.10 (+14%), Quality Score 65/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CWYUF calculated?
We run SmartCentres Real Estate Investment Trust through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $22.10, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.8 % above its aggregate fair value. SmartCentres Real Estate Investment Trust currently trades 14 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What should I pay attention to with SmartCentres Real Estate Investment Trust right now?
The model range is unusually wide ($11.84 to $36.48). The outcome hinges heavily on assumptions, so read the point estimate with caution. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.

Key figures of SmartCentres Real Estate Investment Trust

How large is the market capitalisation of SmartCentres Real Estate Investment Trust (CWYUF)?
The market capitalisation of SmartCentres Real Estate Investment Trust is $3.6B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/E ratio of SmartCentres Real Estate Investment Trust (CWYUF)?
The price-to-earnings ratio of SmartCentres Real Estate Investment Trust is 13.9 (as of Jun 19, 2026). Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of SmartCentres Real Estate Investment Trust (CWYUF)?
The price-to-sales ratio of SmartCentres Real Estate Investment Trust is 3.83 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of SmartCentres Real Estate Investment Trust (CWYUF)?
Earnings per share at SmartCentres Real Estate Investment Trust are $1.53 (price ÷ EPS = P/E 13.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SmartCentres Real Estate Investment Trust (CWYUF)?
The dividend yield of SmartCentres Real Estate Investment Trust is 9.5% (payout 121%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of SmartCentres Real Estate Investment Trust (CWYUF)?
The net margin of SmartCentres Real Estate Investment Trust is 27.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of SmartCentres Real Estate Investment Trust (CWYUF)?
The return on equity (ROE) of SmartCentres Real Estate Investment Trust is 7.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of SmartCentres Real Estate Investment Trust (CWYUF)?
On an EBIT basis the return on assets of SmartCentres Real Estate Investment Trust is 4.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of SmartCentres Real Estate Investment Trust (CWYUF)?
The operating margin of SmartCentres Real Estate Investment Trust is 55.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SmartCentres Real Estate Investment Trust (CWYUF)?
Revenue at SmartCentres Real Estate Investment Trust is growing +1.7% versus a year earlier (3y avg +4.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at SmartCentres Real Estate Investment Trust (CWYUF)?
Earnings per share at SmartCentres Real Estate Investment Trust are growing −8.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does SmartCentres Real Estate Investment Trust (CWYUF) carry?
The net debt of SmartCentres Real Estate Investment Trust is $5.2B (fiscal year 2025, ≈ 13.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Continue in the live analysis

Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.

Open the live analysis →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.