As of 2024-12-13, the Intrinsic Value of Saul Centers Inc (BFS) is
51.68 USD. This BFS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.32 USD, the upside of Saul Centers Inc is
28.20%.
The range of the Intrinsic Value is 14.17 - 177.86 USD
51.68 USD
Intrinsic Value
BFS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.17 - 177.86 |
51.68 |
28.2% |
| DCF (Growth 10y) |
17.88 - 169.84 |
52.98 |
31.4% |
| DCF (EBITDA 5y) |
49.36 - 86.70 |
68.19 |
69.1% |
| DCF (EBITDA 10y) |
48.85 - 94.54 |
70.75 |
75.5% |
| Fair Value |
11.54 - 11.54 |
11.54 |
-71.39% |
| P/E |
40.53 - 61.07 |
49.45 |
22.6% |
| EV/EBITDA |
15.13 - 47.67 |
29.86 |
-25.9% |
| EPV |
(30.53) - (15.80) |
(23.16) |
-157.4% |
| DDM - Stable |
18.03 - 46.33 |
32.18 |
-20.2% |
| DDM - Multi |
25.80 - 46.34 |
32.68 |
-18.9% |
BFS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
974.53 |
| Beta |
0.60 |
| Outstanding shares (mil) |
24.17 |
| Enterprise Value (mil) |
2,460.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.72% |
| Cost of Debt |
5.50% |
| WACC |
5.96% |