Is CLI undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of Mack-Cali Realty Corp (CLI) is 33.42 USD. This CLI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 18.35 USD, the upside of Mack-Cali Realty Corp is 82.10%. This means that CLI is undervalued by 82.10%.
The range of the Intrinsic Value is 19.42 - 56.66 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (470.79) - (34.75) | (45.43) | -347.6% |
| DCF (Growth 10y) | (28.43) - (85.98) | (30.17) | -264.4% |
| DCF (EBITDA 5y) | 19.42 - 56.66 | 33.42 | 82.1% |
| DCF (EBITDA 10y) | 6.63 - 63.12 | 26.12 | 42.4% |
| Fair Value | -5.34 - -5.34 | -5.34 | -129.11% |
| P/E | (23.67) - (9.38) | (18.61) | -201.4% |
| EV/EBITDA | (10.82) - 83.59 | 24.44 | 33.2% |
| EPV | (70.61) - (153.93) | (112.27) | -711.8% |
| DDM - Stable | (11.07) - (30.68) | (20.87) | -213.8% |
| DDM - Multi | (10.86) - (23.71) | (14.93) | -181.4% |
| Market Cap (mil) | 1,664.53 |
| Beta | 1.00 |
| Outstanding shares (mil) | 90.71 |
| Enterprise Value (mil) | 4,016.17 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.22% |
| Cost of Debt | 12.30% |
| WACC | 8.70% |