The Discounted Cash Flow (DCF) valuation of Plymouth Industrial REIT Inc (PLYM) is 25.88 USD. With the latest stock price at 21.89 USD, the upside of Plymouth Industrial REIT Inc based on DCF is 18.2%.
Based on the latest price of 21.89 USD and our DCF valuation, Plymouth Industrial REIT Inc (PLYM) is a buy. buying PLYM stocks now will result in a potential gain of 18.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.28 - 57.13 | 25.88 |
| Upside | -39.3% - 161.0% | 18.2% |