As of 2025-07-08, the Intrinsic Value of Duke Realty Corp (DRE) is 53.31 USD. This DRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.20 USD, the upside of Duke Realty Corp is 10.60%.
The range of the Intrinsic Value is 30.83 - 142.49 USD
Based on its market price of 48.20 USD and our intrinsic valuation, Duke Realty Corp (DRE) is undervalued by 10.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.83 - 142.49 | 53.31 | 10.6% |
| DCF (Growth 10y) | 37.44 - 155.69 | 61.44 | 27.5% |
| DCF (EBITDA 5y) | 64.56 - 76.22 | 71.22 | 47.8% |
| DCF (EBITDA 10y) | 65.94 - 86.46 | 76.47 | 58.7% |
| Fair Value | 61.63 - 61.63 | 61.63 | 27.87% |
| P/E | 46.78 - 81.19 | 63.57 | 31.9% |
| EV/EBITDA | 17.26 - 42.91 | 26.11 | -45.8% |
| EPV | (8.18) - (7.43) | (7.81) | -116.2% |
| DDM - Stable | 25.44 - 107.06 | 66.25 | 37.5% |
| DDM - Multi | 33.56 - 105.37 | 50.39 | 4.5% |
| Market Cap (mil) | 18,556.66 |
| Beta | 0.77 |
| Outstanding shares (mil) | 384.99 |
| Enterprise Value (mil) | 22,440.79 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.43% |
| Cost of Debt | 5.04% |
| WACC | 7.84% |