As of 2024-12-15, the Intrinsic Value of Duke Realty Corp (DRE) is
46.82 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
-2.90%.
The range of the Intrinsic Value is 28.98 - 100.44 USD
46.82 USD
Intrinsic Value
DRE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.98 - 100.44 |
46.82 |
-2.9% |
| DCF (Growth 10y) |
35.25 - 109.99 |
54.05 |
12.1% |
| DCF (EBITDA 5y) |
65.55 - 83.86 |
73.73 |
53.0% |
| DCF (EBITDA 10y) |
65.85 - 91.26 |
77.10 |
60.0% |
| Fair Value |
61.63 - 61.63 |
61.63 |
27.87% |
| P/E |
52.90 - 90.11 |
69.27 |
43.7% |
| EV/EBITDA |
18.03 - 47.81 |
33.01 |
-31.5% |
| EPV |
(8.24) - (7.65) |
(7.95) |
-116.5% |
| DDM - Stable |
24.20 - 79.82 |
52.01 |
7.9% |
| DDM - Multi |
31.83 - 78.13 |
44.84 |
-7.0% |
DRE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,556.66 |
| Beta |
0.77 |
| Outstanding shares (mil) |
384.99 |
| Enterprise Value (mil) |
22,440.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.95% |
| Cost of Debt |
5.04% |
| WACC |
8.28% |