As of 2024-12-15, the Intrinsic Value of Independence Realty Trust Inc (IRT) is
3.78 USD. This IRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.40 USD, the upside of Independence Realty Trust Inc is
-82.40%.
The range of the Intrinsic Value is (2.63) - 180.78 USD
IRT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.63) - 180.78 |
3.78 |
-82.4% |
| DCF (Growth 10y) |
(2.58) - 162.16 |
3.24 |
-84.8% |
| DCF (EBITDA 5y) |
7.42 - 13.40 |
10.97 |
-48.7% |
| DCF (EBITDA 10y) |
5.17 - 14.19 |
9.74 |
-54.5% |
| Fair Value |
-0.02 - -0.02 |
-0.02 |
-100.11% |
| P/E |
(0.01) - (0.03) |
(0.02) |
-100.1% |
| EV/EBITDA |
0.17 - 18.07 |
9.87 |
-53.9% |
| EPV |
0.68 - 10.36 |
5.52 |
-74.2% |
| DDM - Stable |
(0.01) - (0.06) |
(0.04) |
-100.2% |
| DDM - Multi |
1.26 - 5.37 |
2.05 |
-90.4% |
IRT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,817.14 |
| Beta |
0.81 |
| Outstanding shares (mil) |
225.10 |
| Enterprise Value (mil) |
7,086.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.77% |
| Cost of Debt |
9.82% |
| WACC |
7.57% |