As of 2025-10-18, the Intrinsic Value of Global Medical REIT Inc (GMRE) is 127.53 USD. This GMRE valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 31.95 USD, the upside of Global Medical REIT Inc is 299.20%.
The range of the Intrinsic Value is 114.37 - 144.17 USD
Based on its market price of 31.95 USD and our intrinsic valuation, Global Medical REIT Inc (GMRE) is undervalued by 299.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (341.46) - (72.35) | (87.60) | -374.2% |
| DCF (Growth 10y) | (43.64) - 186.51 | (30.66) | -196.0% |
| DCF (EBITDA 5y) | 114.37 - 144.17 | 127.53 | 299.2% |
| DCF (EBITDA 10y) | 156.41 - 230.90 | 189.25 | 492.3% |
| Fair Value | 19.18 - 19.18 | 19.18 | -39.96% |
| P/E | 12.38 - 23.62 | 16.97 | -46.9% |
| EV/EBITDA | 60.61 - 125.70 | 79.27 | 148.1% |
| EPV | (51.29) - (50.32) | (50.80) | -259.0% |
| DDM - Stable | 10.83 - 31.33 | 21.08 | -34.0% |
| DDM - Multi | 13.94 - 23.79 | 17.01 | -46.8% |
| Market Cap (mil) | 428.45 |
| Beta | 0.61 |
| Outstanding shares (mil) | 13.41 |
| Enterprise Value (mil) | 1,134.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.06% |
| Cost of Debt | 6.55% |
| WACC | 5.68% |