As of 2024-12-12, the Intrinsic Value of Innovative Industrial Properties Inc (IIPR) is
621.60 USD. This IIPR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 104.31 USD, the upside of Innovative Industrial Properties Inc is
495.90%.
The range of the Intrinsic Value is 559.31 - 695.84 USD
621.60 USD
Intrinsic Value
IIPR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,410.49) - (348.63) |
(548.99) |
-626.3% |
| DCF (Growth 10y) |
(475.21) - (1,829.02) |
(732.17) |
-801.9% |
| DCF (EBITDA 5y) |
559.31 - 695.84 |
621.60 |
495.9% |
| DCF (EBITDA 10y) |
1,180.43 - 1,639.29 |
1,386.14 |
1228.9% |
| Fair Value |
144.08 - 144.08 |
144.08 |
38.12% |
| P/E |
118.84 - 169.57 |
142.88 |
37.0% |
| EV/EBITDA |
124.86 - 274.40 |
179.21 |
71.8% |
| EPV |
(109.42) - (145.91) |
(127.66) |
-222.4% |
| DDM - Stable |
68.91 - 332.66 |
200.79 |
92.5% |
| DDM - Multi |
119.26 - 405.85 |
179.73 |
72.3% |
IIPR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,955.10 |
| Beta |
0.67 |
| Outstanding shares (mil) |
28.33 |
| Enterprise Value (mil) |
3,105.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.71% |
| Cost of Debt |
5.43% |
| WACC |
7.37% |