As of 2024-12-14, the Intrinsic Value of Indus Realty Trust Inc (INDT) is
165.36 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
146.80%.
The range of the Intrinsic Value is 125.29 - 249.06 USD
165.36 USD
Intrinsic Value
INDT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(181.97) - (22.77) |
(30.49) |
-145.5% |
| DCF (Growth 10y) |
(27.72) - (272.70) |
(39.70) |
-159.3% |
| DCF (EBITDA 5y) |
125.29 - 249.06 |
165.36 |
146.8% |
| DCF (EBITDA 10y) |
118.05 - 313.07 |
180.38 |
169.3% |
| Fair Value |
0.16 - 0.16 |
0.16 |
-99.77% |
| P/E |
0.13 - 8.89 |
4.14 |
-93.8% |
| EV/EBITDA |
17.96 - 170.09 |
93.11 |
39.0% |
| EPV |
(58.82) - (104.70) |
(81.76) |
-222.0% |
| DDM - Stable |
0.08 - 0.72 |
0.40 |
-99.4% |
| DDM - Multi |
125.94 - 186.86 |
135.81 |
102.7% |
INDT Intrinsic Value - Key Valuation Metrics
| 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 |
7.21% |
| Cost of Debt |
13.93% |
| WACC |
8.19% |