As of 2024-12-13, the Intrinsic Value of Equity LifeStyle Properties Inc (ELS) is
70.08 USD. This ELS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.38 USD, the upside of Equity LifeStyle Properties Inc is
2.50%.
The range of the Intrinsic Value is 30.71 - 615.88 USD
70.08 USD
Intrinsic Value
ELS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.71 - 615.88 |
70.08 |
2.5% |
| DCF (Growth 10y) |
45.32 - 757.84 |
93.48 |
36.7% |
| DCF (EBITDA 5y) |
78.55 - 98.43 |
88.46 |
29.4% |
| DCF (EBITDA 10y) |
87.59 - 118.84 |
102.57 |
50.0% |
| Fair Value |
17.81 - 17.81 |
17.81 |
-73.95% |
| P/E |
40.95 - 67.33 |
54.06 |
-20.9% |
| EV/EBITDA |
47.14 - 65.56 |
54.08 |
-20.9% |
| EPV |
(6.43) - (2.17) |
(4.30) |
-106.3% |
| DDM - Stable |
26.52 - 183.88 |
105.20 |
53.8% |
| DDM - Multi |
33.07 - 162.76 |
53.40 |
-21.9% |
ELS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,064.00 |
| Beta |
-0.09 |
| Outstanding shares (mil) |
191.05 |
| Enterprise Value (mil) |
16,497.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.97% |
| Cost of Debt |
5.04% |
| WACC |
6.29% |