As of 2024-12-13, the Intrinsic Value of Alexander's Inc (ALX) is
197.92 USD. This ALX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 210.85 USD, the upside of Alexander's Inc is
-6.10%.
The range of the Intrinsic Value is 110.35 - 402.44 USD
197.92 USD
Intrinsic Value
ALX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
110.35 - 402.44 |
197.92 |
-6.1% |
| DCF (Growth 10y) |
138.31 - 455.06 |
233.76 |
10.9% |
| DCF (EBITDA 5y) |
227.40 - 376.25 |
310.75 |
47.4% |
| DCF (EBITDA 10y) |
221.92 - 429.45 |
323.37 |
53.4% |
| Fair Value |
232.16 - 232.16 |
232.16 |
10.11% |
| P/E |
167.52 - 435.31 |
260.65 |
23.6% |
| EV/EBITDA |
136.86 - 258.38 |
211.71 |
0.4% |
| EPV |
69.15 - 242.42 |
155.78 |
-26.1% |
| DDM - Stable |
57.86 - 125.05 |
91.46 |
-56.6% |
| DDM - Multi |
163.70 - 245.74 |
194.52 |
-7.7% |
ALX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,077.44 |
| Beta |
0.61 |
| Outstanding shares (mil) |
5.11 |
| Enterprise Value (mil) |
1,710.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.46% |
| Cost of Debt |
8.19% |
| WACC |
7.75% |