As of 2025-05-04, the Intrinsic Value of Alset Ehome International Inc (AEI) is 3.01 USD. This AEI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.99 USD, the upside of Alset Ehome International Inc is 203%.

The range of the Intrinsic Value is 2.06 - 4.05 USD.

Is AEI undervalued or overvalued?

Based on its market price of 0.99 USD and our intrinsic valuation, Alset Ehome International Inc (AEI) is undervalued by 203%.

0.99 USD

Stock Price

3.01 USD

Intrinsic Value

Intrinsic Value Details

AEI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(21.56) - (5.52)	(9.11)	-1017.0%
DCF (EBITDA Exit 5Y)	2.06 - 4.05	3.01	203.0%
DCF (EBITDA Exit 10Y)	1.75 - 4.27	2.90	191.6%
Peter Lynch Fair Value	-1.85 - -1.85	-1.85	-285.91%
P/E Multiples	(0.86) - (1.49)	(1.25)	-225.5%
EV/EBITDA Multiples	2.02 - 5.43	3.44	246.8%

AEI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Howard Hughes Corp	24.96 - 4,423.84	155.58	97.5%
Forestar Group Inc	56.29 - 100.21	72.73	263.5%
International Land Alliance Inc	0.56 - 0.56	0.56	267.2%

AEI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	11
Beta	2.07
Outstanding shares (mil)	11
Enterprise Value (mil)	-15

Market risk premium	5.1%
Cost of Equity	7.8%
Cost of Debt	6.95%
WACC	7.7%