As of 2024-12-15, the Intrinsic Value of Equity Commonwealth (EQC) is
16.25 USD. This EQC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.69 USD, the upside of Equity Commonwealth is
861.60%.
The range of the Intrinsic Value is 12.25 - 17.62 USD
16.25 USD
Intrinsic Value
EQC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.25 - 17.62 |
16.25 |
861.6% |
| DCF (Growth 10y) |
17.90 - 13.85 |
16.86 |
897.7% |
| DCF (EBITDA 5y) |
19.32 - 18.96 |
19.17 |
1034.2% |
| DCF (EBITDA 10y) |
19.08 - 18.75 |
18.94 |
1020.6% |
| Fair Value |
11.63 - 11.63 |
11.63 |
587.96% |
| P/E |
11.98 - 31.99 |
19.45 |
1050.8% |
| EV/EBITDA |
20.32 - 20.26 |
20.28 |
1100.0% |
| EPV |
22.00 - 22.27 |
22.13 |
1209.6% |
| DDM - Stable |
3.81 - 11.59 |
7.70 |
355.7% |
| DDM - Multi |
8.07 - 18.79 |
11.25 |
565.8% |
EQC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
181.39 |
| Beta |
-0.04 |
| Outstanding shares (mil) |
107.33 |
| Enterprise Value (mil) |
-2,043.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.08% |
| Cost of Debt |
5.00% |
| WACC |
7.52% |