As of 2025-07-20, the Intrinsic Value of Maxus Realty Trust Inc (MRTI) is 125.37 USD. This MRTI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.00 USD, the upside of Maxus Realty Trust Inc is 123.90%.
The range of the Intrinsic Value is 83.39 - 249.91 USD
Based on its market price of 56.00 USD and our intrinsic valuation, Maxus Realty Trust Inc (MRTI) is undervalued by 123.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 83.39 - 249.91 | 125.37 | 123.9% |
| DCF (Growth 10y) | 104.14 - 325.64 | 159.74 | 185.2% |
| DCF (EBITDA 5y) | 184.89 - 325.44 | 245.60 | 338.6% |
| DCF (EBITDA 10y) | 175.34 - 400.59 | 261.68 | 367.3% |
| Fair Value | 7.80 - 7.80 | 7.80 | -86.07% |
| P/E | 27.86 - 45.20 | 40.02 | -28.5% |
| EV/EBITDA | 146.23 - 209.87 | 173.48 | 209.8% |
| EPV | 63.27 - 155.59 | 109.43 | 95.4% |
| DDM - Stable | 8.10 - 17.94 | 13.02 | -76.8% |
| DDM - Multi | 8.90 - 16.63 | 11.72 | -79.1% |
| Market Cap (mil) | 66.64 |
| Beta | 0.32 |
| Outstanding shares (mil) | 1.19 |
| Enterprise Value (mil) | 66.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.16% |
| Cost of Debt | 13.87% |
| WACC | 10.40% |