ARE
Alexandria Real Estate Equities Inc
Price:  
74.98 
USD
Volume:  
1,497,238.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARE Intrinsic Value

312.40 %
Upside

What is the intrinsic value of ARE?

As of 2025-08-14, the Intrinsic Value of Alexandria Real Estate Equities Inc (ARE) is 309.18 USD. This ARE valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 74.98 USD, the upside of Alexandria Real Estate Equities Inc is 312.40%.

The range of the Intrinsic Value is 271.59 - 348.04 USD

Is ARE undervalued or overvalued?

Based on its market price of 74.98 USD and our intrinsic valuation, Alexandria Real Estate Equities Inc (ARE) is undervalued by 312.40%.

74.98 USD
Stock Price
309.18 USD
Intrinsic Value
Intrinsic Value Details

ARE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1,377.54) - (165.94) (239.87) -419.9%
DCF (Growth 10y) (88.22) - (52.73) (86.32) -215.1%
DCF (EBITDA 5y) 271.59 - 348.04 309.18 312.4%
DCF (EBITDA 10y) 314.62 - 447.11 377.48 403.4%
Fair Value -1.48 - -1.48 -1.48 -101.97%
P/E (1.38) - 80.91 36.67 -51.1%
EV/EBITDA 73.28 - 363.43 202.93 170.6%
EPV (280.59) - (361.69) (321.14) -528.3%
DDM - Stable (0.61) - (2.51) (1.56) -102.1%
DDM - Multi 35.33 - 116.87 54.64 -27.1%

ARE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,968.54
Beta 0.83
Outstanding shares (mil) 172.96
Enterprise Value (mil) 25,742.14
Market risk premium 4.60%
Cost of Equity 8.32%
Cost of Debt 4.54%
WACC 5.88%