As of 2025-06-20, the Intrinsic Value of Federal Realty Investment Trust (FRT) is 128.18 USD. This FRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.62 USD, the upside of Federal Realty Investment Trust is 34.00%.
The range of the Intrinsic Value is 46.71 - 1,476.01 USD
Based on its market price of 95.62 USD and our intrinsic valuation, Federal Realty Investment Trust (FRT) is undervalued by 34.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.71 - 1,476.01 | 128.18 | 34.0% |
| DCF (Growth 10y) | 77.45 - 1,888.02 | 181.06 | 89.4% |
| DCF (EBITDA 5y) | 160.81 - 195.07 | 177.05 | 85.2% |
| DCF (EBITDA 10y) | 186.04 - 251.12 | 216.17 | 126.1% |
| Fair Value | 48.52 - 48.52 | 48.52 | -49.26% |
| P/E | 76.73 - 101.06 | 87.60 | -8.4% |
| EV/EBITDA | 87.78 - 103.83 | 97.05 | 1.5% |
| EPV | (17.30) - (1.44) | (9.37) | -109.8% |
| DDM - Stable | 46.75 - 243.75 | 145.25 | 51.9% |
| DDM - Multi | 61.58 - 224.06 | 93.82 | -1.9% |
| Market Cap (mil) | 8,248.18 |
| Beta | 0.59 |
| Outstanding shares (mil) | 86.26 |
| Enterprise Value (mil) | 12,665.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.08% |
| Cost of Debt | 5.50% |
| WACC | 6.00% |