As of 2024-12-15, the Intrinsic Value of Armada Hoffler Properties Inc (AHH) is
1.56 USD. This AHH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.92 USD, the upside of Armada Hoffler Properties Inc is
-85.70%.
The range of the Intrinsic Value is (5.34) - 162.85 USD
AHH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(5.34) - 162.85 |
1.56 |
-85.7% |
| DCF (Growth 10y) |
(0.23) - 287.23 |
11.58 |
6.0% |
| DCF (EBITDA 5y) |
6.15 - 10.72 |
8.17 |
-25.1% |
| DCF (EBITDA 10y) |
12.64 - 24.55 |
17.79 |
62.9% |
| Fair Value |
-0.74 - -0.74 |
-0.74 |
-106.82% |
| P/E |
(0.40) - 3.66 |
1.24 |
-88.6% |
| EV/EBITDA |
5.41 - 12.50 |
10.04 |
-8.1% |
| EPV |
(7.82) - (3.04) |
(5.43) |
-149.7% |
| DDM - Stable |
(0.36) - (1.86) |
(1.11) |
-110.2% |
| DDM - Multi |
5.95 - 24.17 |
9.60 |
-12.1% |
AHH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,106.85 |
| Beta |
0.57 |
| Outstanding shares (mil) |
101.36 |
| Enterprise Value (mil) |
2,483.43 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.40% |
| Cost of Debt |
6.55% |
| WACC |
6.84% |