As of 2025-05-14, the Intrinsic Value of Acadia Realty Trust (AKR) is 15.26 USD. This AKR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 20.23 USD, the upside of Acadia Realty Trust is -24.50%.
The range of the Intrinsic Value is 10.83 - 21.76 USD
Based on its market price of 20.23 USD and our intrinsic valuation, Acadia Realty Trust (AKR) is overvalued by 24.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.91) - 64.11 | (2.54) | -112.5% |
| DCF (Growth 10y) | (6.46) - 62.85 | (2.10) | -110.4% |
| DCF (EBITDA 5y) | 10.83 - 21.76 | 15.26 | -24.5% |
| DCF (EBITDA 10y) | 5.64 - 23.02 | 12.31 | -39.1% |
| Fair Value | 3.82 - 3.82 | 3.82 | -81.14% |
| P/E | 3.10 - 4.40 | 3.56 | -82.4% |
| EV/EBITDA | 10.38 - 20.84 | 14.05 | -30.5% |
| EPV | (4.86) - 5.14 | 0.14 | -99.3% |
| DDM - Stable | 1.90 - 11.20 | 6.55 | -67.6% |
| DDM - Multi | 5.23 - 17.68 | 7.48 | -63.0% |
| Market Cap (mil) | 2,649.32 |
| Beta | 0.73 |
| Outstanding shares (mil) | 130.96 |
| Enterprise Value (mil) | 4,274.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.43% |
| Cost of Debt | 12.82% |
| WACC | 9.42% |