As of 2024-12-14, the Intrinsic Value of Eastgroup Properties Inc (EGP) is
47.37 USD. This EGP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 171.25 USD, the upside of Eastgroup Properties Inc is
-72.30%.
The range of the Intrinsic Value is 16.84 - 194.30 USD
47.37 USD
Intrinsic Value
EGP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.84 - 194.30 |
47.37 |
-72.3% |
| DCF (Growth 10y) |
41.50 - 292.20 |
84.85 |
-50.5% |
| DCF (EBITDA 5y) |
239.71 - 296.71 |
266.13 |
55.4% |
| DCF (EBITDA 10y) |
255.41 - 348.39 |
297.71 |
73.8% |
| Fair Value |
91.87 - 91.87 |
91.87 |
-46.35% |
| P/E |
98.17 - 135.55 |
115.45 |
-32.6% |
| EV/EBITDA |
108.06 - 150.42 |
121.73 |
-28.9% |
| EPV |
(60.76) - (70.68) |
(65.72) |
-138.4% |
| DDM - Stable |
53.63 - 248.40 |
151.02 |
-11.8% |
| DDM - Multi |
65.20 - 213.06 |
97.42 |
-43.1% |
EGP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,478.59 |
| Beta |
0.69 |
| Outstanding shares (mil) |
49.51 |
| Enterprise Value (mil) |
10,088.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.92% |
| Cost of Debt |
4.47% |
| WACC |
7.15% |