As of 2024-12-14, the Intrinsic Value of Global Medical REIT Inc (GMRE) is
37.52 USD. This GMRE valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 8.46 USD, the upside of Global Medical REIT Inc is
343.40%.
The range of the Intrinsic Value is 31.18 - 45.04 USD
37.52 USD
Intrinsic Value
GMRE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(97.42) - (13.76) |
(17.23) |
-303.6% |
| DCF (Growth 10y) |
(8.94) - 35.56 |
(7.14) |
-184.4% |
| DCF (EBITDA 5y) |
31.18 - 45.04 |
37.52 |
343.4% |
| DCF (EBITDA 10y) |
37.79 - 68.32 |
51.00 |
502.9% |
| Fair Value |
1.65 - 1.65 |
1.65 |
-80.45% |
| P/E |
1.60 - 8.64 |
4.92 |
-41.9% |
| EV/EBITDA |
11.72 - 34.67 |
21.18 |
150.3% |
| EPV |
(16.44) - (23.40) |
(19.92) |
-335.5% |
| DDM - Stable |
0.84 - 3.23 |
2.04 |
-75.9% |
| DDM - Multi |
11.33 - 19.21 |
13.37 |
58.0% |
GMRE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
565.13 |
| Beta |
0.59 |
| Outstanding shares (mil) |
66.80 |
| Enterprise Value (mil) |
1,188.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.27% |
| Cost of Debt |
8.19% |
| WACC |
6.61% |