As of 2024-12-13, the Intrinsic Value of Kite Realty Group Trust (KRG) is
8.98 USD. This KRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.28 USD, the upside of Kite Realty Group Trust is
-65.80%.
The range of the Intrinsic Value is (1.27) - 137.01 USD
KRG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.27) - 137.01 |
8.98 |
-65.8% |
| DCF (Growth 10y) |
0.01 - 138.86 |
10.41 |
-60.4% |
| DCF (EBITDA 5y) |
0.74 - 7.55 |
3.65 |
-86.1% |
| DCF (EBITDA 10y) |
1.45 - 10.79 |
5.33 |
-79.7% |
| Fair Value |
-0.22 - -0.22 |
-0.22 |
-100.85% |
| P/E |
(0.66) - 8.17 |
2.56 |
-90.3% |
| EV/EBITDA |
(2.19) - 23.49 |
9.38 |
-64.3% |
| EPV |
15.69 - 36.92 |
26.31 |
0.1% |
| DDM - Stable |
(0.60) - (3.57) |
(2.09) |
-107.9% |
| DDM - Multi |
6.10 - 27.99 |
10.00 |
-62.0% |
KRG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,772.93 |
| Beta |
0.50 |
| Outstanding shares (mil) |
219.67 |
| Enterprise Value (mil) |
8,895.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.15% |
| Cost of Debt |
8.33% |
| WACC |
7.47% |