As of 2025-06-22, the Intrinsic Value of Monmouth Real Estate Investment Corp (MNR) is 25.10 USD. This MNR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.35 USD, the upside of Monmouth Real Estate Investment Corp is 63.50%.
The range of the Intrinsic Value is 18.63 - 37.62 USD
Based on its market price of 15.35 USD and our intrinsic valuation, Monmouth Real Estate Investment Corp (MNR) is undervalued by 63.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.63 - 37.62 | 25.10 | 63.5% |
| DCF (Growth 10y) | 19.18 - 35.41 | 24.76 | 61.3% |
| DCF (EBITDA 5y) | 72.62 - 92.71 | 81.07 | 428.2% |
| DCF (EBITDA 10y) | 60.75 - 82.09 | 69.80 | 354.7% |
| Fair Value | 6.73 - 6.73 | 6.73 | -56.14% |
| P/E | 13.87 - 18.56 | 15.67 | 2.1% |
| EV/EBITDA | 54.08 - 143.24 | 85.96 | 460.0% |
| EPV | (5.34) - (5.70) | (5.52) | -135.9% |
| DDM - Stable | 10.21 - 24.86 | 17.53 | 14.2% |
| DDM - Multi | 13.32 - 21.36 | 16.13 | 5.1% |
| Market Cap (mil) | 1,816.52 |
| Beta | 0.90 |
| Outstanding shares (mil) | 118.34 |
| Enterprise Value (mil) | 2,268.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.05% |
| Cost of Debt | 6.07% |
| WACC | 7.71% |