As of 2025-07-07, the Intrinsic Value of Medalist Diversified Reit Inc (MDRR) is 3.53 USD. This MDRR valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.50 USD, the upside of Medalist Diversified Reit Inc is -66.40%.
The range of the Intrinsic Value is (7.01) - 471.34 USD
Based on its market price of 10.50 USD and our intrinsic valuation, Medalist Diversified Reit Inc (MDRR) is overvalued by 66.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.36) - 356.20 | (1.33) | -112.7% |
| DCF (Growth 10y) | (7.01) - 471.34 | 3.53 | -66.4% |
| DCF (EBITDA 5y) | 9.09 - 30.98 | 20.76 | 97.7% |
| DCF (EBITDA 10y) | 4.66 - 39.75 | 19.67 | 87.3% |
| Fair Value | -4.85 - -4.85 | -4.85 | -146.19% |
| P/E | (7.59) - 5.24 | (3.10) | -129.5% |
| EV/EBITDA | 4.88 - 44.68 | 22.04 | 109.9% |
| EPV | (17.32) - (12.46) | (14.89) | -241.8% |
| DDM - Stable | (14.96) - (57.16) | (36.06) | -443.4% |
| DDM - Multi | 5.53 - 16.75 | 8.36 | -20.4% |
| Market Cap (mil) | 25.29 |
| Beta | 0.09 |
| Outstanding shares (mil) | 2.41 |
| Enterprise Value (mil) | 72.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.62% |
| Cost of Debt | 14.50% |
| WACC | 9.29% |