DRE
Duke Realty Corp
Price:  
48.20 
USD
Volume:  
41,645,200.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRE Intrinsic Value

9.10 %
Upside

What is the intrinsic value of DRE?

As of 2025-07-07, the Intrinsic Value of Duke Realty Corp (DRE) is 52.56 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 9.10%.

The range of the Intrinsic Value is 30.91 - 132.85 USD

Is DRE undervalued or overvalued?

Based on its market price of 48.20 USD and our intrinsic valuation, Duke Realty Corp (DRE) is undervalued by 9.10%.

48.20 USD
Stock Price
52.56 USD
Intrinsic Value
Intrinsic Value Details

DRE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.91 - 132.85 52.56 9.1%
DCF (Growth 10y) 37.54 - 145.21 60.59 25.7%
DCF (EBITDA 5y) 65.02 - 75.95 71.08 47.5%
DCF (EBITDA 10y) 66.38 - 85.75 76.16 58.0%
Fair Value 61.63 - 61.63 61.63 27.87%
P/E 46.96 - 81.93 64.17 33.1%
EV/EBITDA 17.43 - 43.19 26.22 -45.6%
EPV (8.18) - (7.47) (7.83) -116.2%
DDM - Stable 25.50 - 100.96 63.23 31.2%
DDM - Multi 33.63 - 99.26 49.75 3.2%

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 8.43%
Cost of Debt 5.04%
WACC 7.84%