As of 2024-12-15, the Intrinsic Value of Clipper Realty Inc (CLPR) is
16.84 USD. This CLPR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 4.36 USD, the upside of Clipper Realty Inc is
286.20%.
The range of the Intrinsic Value is (10.65) - 62.27 USD
16.84 USD
Intrinsic Value
CLPR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(60.02) - 915.98 |
(43.77) |
-1104.0% |
| DCF (Growth 10y) |
(54.50) - 1,450.13 |
(30.15) |
-791.5% |
| DCF (EBITDA 5y) |
(10.65) - 62.27 |
16.84 |
286.2% |
| DCF (EBITDA 10y) |
(21.07) - 124.33 |
24.48 |
461.4% |
| Fair Value |
-1.30 - -1.30 |
-1.30 |
-129.78% |
| P/E |
(3.64) - (6.84) |
(5.28) |
-221.1% |
| EV/EBITDA |
(39.50) - (0.81) |
(22.44) |
-614.7% |
| EPV |
(73.03) - (54.88) |
(63.96) |
-1566.9% |
| DDM - Stable |
(0.98) - (5.15) |
(3.07) |
-170.3% |
| DDM - Multi |
(0.86) - (4.20) |
(1.49) |
-134.3% |
CLPR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
70.11 |
| Beta |
0.52 |
| Outstanding shares (mil) |
16.08 |
| Enterprise Value (mil) |
1,309.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
14.49% |
| Cost of Debt |
13.93% |
| WACC |
10.42% |