As of 2025-12-25, the Intrinsic Value of Alexandria Real Estate Equities Inc (ARE) is 284.43 USD. This ARE valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 48.76 USD, the upside of Alexandria Real Estate Equities Inc is 483.30%.
The range of the Intrinsic Value is 253.89 - 318.51 USD
Based on its market price of 48.76 USD and our intrinsic valuation, Alexandria Real Estate Equities Inc (ARE) is undervalued by 483.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,767.32) - (207.59) | (314.96) | -745.9% |
| DCF (Growth 10y) | (70.51) - 238.32 | (49.49) | -201.5% |
| DCF (EBITDA 5y) | 253.89 - 318.51 | 284.43 | 483.3% |
| DCF (EBITDA 10y) | 297.80 - 414.75 | 351.89 | 621.7% |
| Fair Value | -59.44 - -59.44 | -59.44 | -221.91% |
| P/E | (44.75) - 80.69 | 9.14 | -81.3% |
| EV/EBITDA | 55.20 - 337.97 | 190.62 | 290.9% |
| EPV | (297.33) - (393.82) | (345.58) | -808.7% |
| DDM - Stable | (23.58) - (86.94) | (55.26) | -213.3% |
| DDM - Multi | 36.75 - 109.20 | 55.45 | 13.7% |
| Market Cap (mil) | 8,427.19 |
| Beta | 0.82 |
| Outstanding shares (mil) | 172.83 |
| Enterprise Value (mil) | 21,441.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.36% |
| Cost of Debt | 4.67% |
| WACC | 5.42% |