As of 2026-06-13, the Intrinsic Value of New York City REIT Inc (NYC) is 8.21 USD. This NYC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.45 USD, the upside of New York City REIT Inc is 10.20%.
The range of the Intrinsic Value is (25.22) - 80.89 USD
Based on its market price of 7.45 USD and our intrinsic valuation, New York City REIT Inc (NYC) is undervalued by 10.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (25.22) - 80.89 | 8.21 | 10.2% |
| DCF (Growth 10y) | (10.65) - 106.64 | 26.45 | 255.0% |
| DCF (EBITDA 5y) | (45.57) - (29.89) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (27.41) - (1.25) | (1,234.50) | -123450.0% |
| Fair Value | -34.89 - -34.89 | -34.89 | -568.37% |
| P/E | (198.20) - (227.51) | (210.58) | -2926.6% |
| EV/EBITDA | (120.74) - (67.97) | (100.46) | -1448.5% |
| EPV | 6.39 - 85.69 | 46.04 | 518.0% |
| DDM - Stable | (17.87) - (37.65) | (27.76) | -472.6% |
| DDM - Multi | (14.31) - (26.97) | (18.99) | -354.9% |
| Market Cap (mil) | 21.75 |
| Beta | 0.81 |
| Outstanding shares (mil) | 2.92 |
| Enterprise Value (mil) | 369.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 22.51% |
| Cost of Debt | 5.58% |
| WACC | 5.28% |