Is INDT undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Indus Realty Trust Inc (INDT) is 164.03 USD. This INDT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 66.99 USD, the upside of Indus Realty Trust Inc is 144.90%. This means that INDT is undervalued by 144.90%.
The range of the Intrinsic Value is 126.37 - 237.14 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (286.81) - (22.77) | (30.85) | -146.1% |
| DCF (Growth 10y) | (27.72) - (437.77) | (40.36) | -160.2% |
| DCF (EBITDA 5y) | 126.37 - 237.14 | 164.03 | 144.9% |
| DCF (EBITDA 10y) | 119.10 - 302.66 | 180.29 | 169.1% |
| Fair Value | 0.16 - 0.16 | 0.16 | -99.77% |
| P/E | 0.15 - 11.48 | 4.80 | -92.8% |
| EV/EBITDA | 18.21 - 161.90 | 91.19 | 36.1% |
| EPV | (58.82) - (110.18) | (84.50) | -226.1% |
| DDM - Stable | 0.08 - 1.02 | 0.55 | -99.2% |
| DDM - Multi | 125.94 - 214.90 | 136.92 | 104.4% |
| Market Cap (mil) | 683.16 |
| Beta | 0.46 |
| Outstanding shares (mil) | 10.20 |
| Enterprise Value (mil) | 827.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.01% |
| Cost of Debt | 13.93% |
| WACC | 8.03% |