Is OLP undervalued or overvalued?
As of 2025-03-23, the Intrinsic Value of One Liberty Properties Inc (OLP) is 35.23 USD. This OLP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.24 USD, the upside of One Liberty Properties Inc is 34.30%. This means that OLP is undervalued by 34.30%.
The range of the Intrinsic Value is 15.79 - 126.06 USD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 15.79 - 126.06 | 35.23 | 34.3% |
DCF (Growth 10y) | 17.62 - 121.59 | 36.14 | 37.7% |
DCF (EBITDA 5y) | 38.29 - 48.72 | 43.06 | 64.1% |
DCF (EBITDA 10y) | 35.24 - 51.63 | 42.61 | 62.4% |
Fair Value | 21.45 - 21.45 | 21.45 | -18.25% |
P/E | 16.75 - 26.53 | 22.94 | -12.6% |
EV/EBITDA | 22.76 - 41.29 | 30.18 | 15.0% |
EPV | 0.13 - 9.81 | 4.97 | -81.1% |
DDM - Stable | 13.44 - 44.47 | 28.95 | 10.3% |
DDM - Multi | 15.45 - 34.59 | 20.84 | -20.6% |
Market Cap (mil) | 566.52 |
Beta | 0.78 |
Outstanding shares (mil) | 21.59 |
Enterprise Value (mil) | 939.51 |
Market risk premium | 4.60% |
Cost of Equity | 8.14% |
Cost of Debt | 6.75% |
WACC | 6.78% |