As of 2025-09-01, the Intrinsic Value of CBL & Associates Properties Inc (CBL) is 40.56 USD. This CBL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.85 USD, the upside of CBL & Associates Properties Inc is 27.30%.
The range of the Intrinsic Value is 4.39 - 171.97 USD
Based on its market price of 31.85 USD and our intrinsic valuation, CBL & Associates Properties Inc (CBL) is undervalued by 27.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.39 - 171.97 | 40.56 | 27.3% |
| DCF (Growth 10y) | 9.53 - 170.98 | 44.93 | 41.1% |
| DCF (EBITDA 5y) | 47.18 - 79.58 | 59.76 | 87.6% |
| DCF (EBITDA 10y) | 38.05 - 90.02 | 58.88 | 84.9% |
| Fair Value | 53.12 - 53.12 | 53.12 | 66.79% |
| P/E | 54.31 - 83.12 | 67.27 | 111.2% |
| EV/EBITDA | 12.36 - 111.96 | 59.89 | 88.0% |
| EPV | 52.38 - 144.29 | 98.33 | 208.7% |
| DDM - Stable | 14.59 - 40.22 | 27.40 | -14.0% |
| DDM - Multi | 27.68 - 53.64 | 35.99 | 13.0% |
| Market Cap (mil) | 985.12 |
| Beta | 0.85 |
| Outstanding shares (mil) | 30.93 |
| Enterprise Value (mil) | 3,024.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.48% |
| Cost of Debt | 9.19% |
| WACC | 9.36% |