CLPR
Clipper Realty Inc
Price:  
4.41 
USD
Volume:  
57,040.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLPR Intrinsic Value

39.00 %
Upside

What is the intrinsic value of CLPR?

As of 2025-09-07, the Intrinsic Value of Clipper Realty Inc (CLPR) is 6.13 USD. This CLPR valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 4.41 USD, the upside of Clipper Realty Inc is 39.00%.

The range of the Intrinsic Value is (34.55) - 1,409.15 USD

Is CLPR undervalued or overvalued?

Based on its market price of 4.41 USD and our intrinsic valuation, Clipper Realty Inc (CLPR) is undervalued by 39.00%.

4.41 USD
Stock Price
6.13 USD
Intrinsic Value
Intrinsic Value Details

CLPR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (40.31) - 1,151.72 (6.50) -247.5%
DCF (Growth 10y) (34.55) - 1,409.15 6.13 39.0%
DCF (EBITDA 5y) 0.36 - 51.00 23.50 432.8%
DCF (EBITDA 10y) (2.67) - 88.33 33.66 663.2%
Fair Value -4.55 - -4.55 -4.55 -203.15%
P/E (13.61) - (28.37) (20.54) -565.7%
EV/EBITDA (16.67) - 7.57 (4.19) -195.1%
EPV (66.37) - (40.38) (53.37) -1310.3%
DDM - Stable (6.12) - (15.04) (10.58) -339.8%
DDM - Multi 1.78 - 3.76 2.45 -44.4%

CLPR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 71.22
Beta 0.54
Outstanding shares (mil) 16.15
Enterprise Value (mil) 1,307.36
Market risk premium 4.60%
Cost of Equity 10.93%
Cost of Debt 9.82%
WACC 7.39%