As of 2024-12-14, the Intrinsic Value of Federal Realty Investment Trust (FRT) is
126.60 USD. This FRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 114.25 USD, the upside of Federal Realty Investment Trust is
10.80%.
The range of the Intrinsic Value is 45.88 - 1,369.54 USD
126.60 USD
Intrinsic Value
FRT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.88 - 1,369.54 |
126.60 |
10.8% |
| DCF (Growth 10y) |
66.29 - 1,564.59 |
158.03 |
38.3% |
| DCF (EBITDA 5y) |
150.98 - 205.84 |
184.90 |
61.8% |
| DCF (EBITDA 10y) |
155.08 - 229.36 |
197.03 |
72.5% |
| Fair Value |
62.91 - 62.91 |
62.91 |
-44.94% |
| P/E |
56.66 - 102.49 |
81.36 |
-28.8% |
| EV/EBITDA |
56.47 - 115.78 |
101.64 |
-11.0% |
| EPV |
(29.93) - (21.56) |
(25.74) |
-122.5% |
| DDM - Stable |
53.60 - 259.86 |
156.73 |
37.2% |
| DDM - Multi |
59.45 - 203.17 |
89.64 |
-21.5% |
FRT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,706.68 |
| Beta |
0.25 |
| Outstanding shares (mil) |
84.96 |
| Enterprise Value (mil) |
14,095.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.70% |
| Cost of Debt |
5.74% |
| WACC |
5.90% |