As of 2024-12-15, the Intrinsic Value of Alexandria Real Estate Equities Inc (ARE) is
429.94 USD. This ARE valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 102.66 USD, the upside of Alexandria Real Estate Equities Inc is
318.80%.
The range of the Intrinsic Value is 369.29 - 464.74 USD
429.94 USD
Intrinsic Value
ARE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,997.26) - (186.90) |
(283.94) |
-376.6% |
| DCF (Growth 10y) |
(139.28) - (929.82) |
(182.21) |
-277.5% |
| DCF (EBITDA 5y) |
369.29 - 464.74 |
429.94 |
318.8% |
| DCF (EBITDA 10y) |
411.96 - 583.74 |
509.27 |
396.1% |
| Fair Value |
8.49 - 8.49 |
8.49 |
-91.73% |
| P/E |
45.22 - 72.88 |
58.08 |
-43.4% |
| EV/EBITDA |
86.16 - 346.47 |
210.41 |
105.0% |
| EPV |
(296.36) - (390.02) |
(343.19) |
-434.3% |
| DDM - Stable |
17.25 - 89.94 |
53.59 |
-47.8% |
| DDM - Multi |
38.15 - 120.26 |
54.56 |
-46.9% |
ARE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,940.86 |
| Beta |
1.12 |
| Outstanding shares (mil) |
174.76 |
| Enterprise Value (mil) |
30,069.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.30% |
| Cost of Debt |
4.39% |
| WACC |
6.33% |