As of 2025-07-03, the Intrinsic Value of Investors Real Estate Trust (CSR) is 93.74 USD. This CSR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 60.92 USD, the upside of Investors Real Estate Trust is 53.90%.
The range of the Intrinsic Value is 58.74 - 128.48 USD
Based on its market price of 60.92 USD and our intrinsic valuation, Investors Real Estate Trust (CSR) is undervalued by 53.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (67.36) - (59.30) | (59.55) | -197.8% |
| DCF (Growth 10y) | (43.16) - 683.46 | (23.76) | -139.0% |
| DCF (EBITDA 5y) | 58.74 - 128.48 | 93.74 | 53.9% |
| DCF (EBITDA 10y) | 39.66 - 159.72 | 91.27 | 49.8% |
| Fair Value | -3.14 - -3.14 | -3.14 | -105.16% |
| P/E | (4.01) - (7.61) | (4.76) | -107.8% |
| EV/EBITDA | 51.93 - 78.74 | 65.64 | 7.7% |
| EPV | (44.17) - (23.51) | (33.84) | -155.6% |
| DDM - Stable | (7.65) - (34.22) | (20.94) | -134.4% |
| DDM - Multi | 3.81 - 13.88 | 6.06 | -90.1% |
| Market Cap (mil) | 1,019.19 |
| Beta | 0.61 |
| Outstanding shares (mil) | 16.73 |
| Enterprise Value (mil) | 1,962.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.29% |
| Cost of Debt | 12.43% |
| WACC | 8.17% |