As of 2024-12-14, the Intrinsic Value of Franklin Street Properties Corp (FSP) is
0.13 USD. This FSP valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 2.01 USD, the upside of Franklin Street Properties Corp is
-93.40%.
The range of the Intrinsic Value is (0.33) - 0.64 USD
FSP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(30.73) - (3.88) |
(5.29) |
-363.3% |
| DCF (Growth 10y) |
(3.40) - (19.12) |
(4.24) |
-310.9% |
| DCF (EBITDA 5y) |
(0.33) - 0.64 |
0.13 |
-93.4% |
| DCF (EBITDA 10y) |
(0.83) - 0.32 |
(1,234.50) |
-123450.0% |
| Fair Value |
-1.96 - -1.96 |
-1.96 |
-197.57% |
| P/E |
(11.86) - (14.95) |
(12.50) |
-722.0% |
| EV/EBITDA |
1.36 - 3.93 |
2.92 |
45.0% |
| EPV |
8.90 - 14.66 |
11.78 |
485.9% |
| DDM - Stable |
(4.68) - (22.60) |
(13.64) |
-778.7% |
| DDM - Multi |
(3.40) - (12.91) |
(5.40) |
-368.8% |
FSP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
208.18 |
| Beta |
1.02 |
| Outstanding shares (mil) |
103.57 |
| Enterprise Value (mil) |
440.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.56% |
| Cost of Debt |
5.67% |
| WACC |
6.23% |