As of 2024-12-13, the Intrinsic Value of Acadia Realty Trust (AKR) is
18.94 USD. This AKR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 25.00 USD, the upside of Acadia Realty Trust is
-24.20%.
The range of the Intrinsic Value is 10.15 - 28.05 USD
18.94 USD
Intrinsic Value
AKR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(11.10) - 38.32 |
(9.29) |
-137.2% |
| DCF (Growth 10y) |
(10.43) - 59.56 |
(7.88) |
-131.5% |
| DCF (EBITDA 5y) |
10.15 - 28.05 |
18.94 |
-24.2% |
| DCF (EBITDA 10y) |
6.24 - 36.45 |
18.75 |
-25.0% |
| Fair Value |
2.46 - 2.46 |
2.46 |
-90.15% |
| P/E |
0.58 - 2.43 |
1.47 |
-94.1% |
| EV/EBITDA |
7.35 - 18.15 |
12.08 |
-51.7% |
| EPV |
(9.06) - (2.65) |
(5.86) |
-123.4% |
| DDM - Stable |
1.30 - 7.43 |
4.36 |
-82.5% |
| DDM - Multi |
4.18 - 13.49 |
5.91 |
-76.4% |
AKR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,991.25 |
| Beta |
0.31 |
| Outstanding shares (mil) |
119.65 |
| Enterprise Value (mil) |
4,556.39 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.25% |
| Cost of Debt |
14.03% |
| WACC |
9.73% |