The Discounted Cash Flow (DCF) valuation of Innovative Industrial Properties Inc (IIPR) is (548.99) USD. With the latest stock price at 104.31 USD, the upside of Innovative Industrial Properties Inc based on DCF is -626.3%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,410.49) - (348.63) | (548.99) |
| Upside | -1452.2% - -434.2% | -626.3% |