As of 2024-12-14, the Intrinsic Value of Arbor Realty Trust Inc (ABR) is
39.30 USD. This ABR valuation is based on the model Peter Lynch Fair Value.
With the current market price of 14.45 USD, the upside of Arbor Realty Trust Inc is
171.95%.
39.30 USD
Intrinsic Value
ABR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(46.49) - 243.00 |
(42.09) |
-391.3% |
| DCF (Growth 10y) |
(45.39) - 339.54 |
(39.59) |
-374.0% |
| DCF (EBITDA 5y) |
(32.58) - (10.52) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(36.18) - 5.30 |
(1,234.50) |
-123450.0% |
| Fair Value |
39.30 - 39.30 |
39.30 |
171.95% |
| P/E |
9.57 - 13.61 |
11.46 |
-20.7% |
| EV/EBITDA |
(29.14) - 34.29 |
2.17 |
-85.0% |
| EPV |
(39.20) - 2.86 |
(18.17) |
-225.7% |
| DDM - Stable |
21.31 - 62.98 |
42.14 |
191.6% |
| DDM - Multi |
14.28 - 31.01 |
19.36 |
34.0% |
ABR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,725.41 |
| Beta |
0.59 |
| Outstanding shares (mil) |
188.61 |
| Enterprise Value (mil) |
12,379.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.20% |
| Cost of Debt |
13.98% |
| WACC |
11.66% |