As of 2025-05-28, the Intrinsic Value of Innovative Industrial Properties Inc (IIPR) is 42.71 USD. This IIPR valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 56.62 USD, the upside of Innovative Industrial Properties Inc is -24.60%.
The range of the Intrinsic Value is 16.08 - 245.77 USD
Based on its market price of 56.62 USD and our intrinsic valuation, Innovative Industrial Properties Inc (IIPR) is overvalued by 24.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (334.86) - (53.81) | (86.62) | -253.0% |
| DCF (Growth 10y) | 16.08 - 245.77 | 42.71 | -24.6% |
| DCF (EBITDA 5y) | 246.46 - 328.10 | 294.91 | 420.9% |
| DCF (EBITDA 10y) | 304.05 - 449.79 | 383.07 | 576.6% |
| Fair Value | 136.84 - 136.84 | 136.84 | 141.67% |
| P/E | 51.61 - 138.26 | 84.14 | 48.6% |
| EV/EBITDA | 110.38 - 183.55 | 141.19 | 149.4% |
| EPV | (81.70) - (112.54) | (97.12) | -271.5% |
| DDM - Stable | 69.07 - 451.32 | 260.20 | 359.5% |
| DDM - Multi | 80.98 - 356.74 | 126.53 | 123.5% |
| Market Cap (mil) | 1,585.93 |
| Beta | 0.82 |
| Outstanding shares (mil) | 28.01 |
| Enterprise Value (mil) | 1,747.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.32% |
| Cost of Debt | 5.59% |
| WACC | 6.80% |