As of 2024-12-11, the Intrinsic Value of Investors Real Estate Trust (CSR) is
6.46 USD. This CSR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.79 USD, the upside of Investors Real Estate Trust is
-90.70%.
The range of the Intrinsic Value is (22.34) - 995.94 USD
CSR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(22.34) - 995.94 |
6.46 |
-90.7% |
| DCF (Growth 10y) |
(4.09) - 1,687.92 |
43.78 |
-37.3% |
| DCF (EBITDA 5y) |
148.46 - 236.96 |
196.87 |
182.1% |
| DCF (EBITDA 10y) |
146.33 - 328.10 |
230.37 |
230.1% |
| Fair Value |
-4.15 - -4.15 |
-4.15 |
-105.95% |
| P/E |
(6.71) - 78.41 |
29.70 |
-57.4% |
| EV/EBITDA |
57.65 - 170.86 |
103.47 |
48.3% |
| EPV |
(62.64) - (73.36) |
(68.00) |
-197.4% |
| DDM - Stable |
(10.13) - (41.30) |
(25.72) |
-136.8% |
| DDM - Multi |
45.36 - 144.64 |
69.17 |
-0.9% |
CSR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,156.42 |
| Beta |
0.54 |
| Outstanding shares (mil) |
16.57 |
| Enterprise Value (mil) |
2,063.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.61% |
| Cost of Debt |
12.43% |
| WACC |
8.27% |