FRT
Federal Realty Investment Trust
Price:  
95.62 
USD
Volume:  
755,677.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FRT Intrinsic Value

34.00 %
Upside

What is the intrinsic value of FRT?

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

Is FRT undervalued or overvalued?

Based on its market price of 95.62 USD and our intrinsic valuation, Federal Realty Investment Trust (FRT) is undervalued by 34.00%.

95.62 USD
Stock Price
128.18 USD
Intrinsic Value
Intrinsic Value Details

FRT Intrinsic Value - Valuation Summary

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%

FRT Intrinsic Value - Key Valuation Metrics

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%