Is PLYM undervalued or overvalued?

As of 2025-03-18, the Intrinsic Value of Plymouth Industrial REIT Inc (PLYM) is 24.98 USD. This PLYM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.36 USD, the upside of Plymouth Industrial REIT Inc is 43.90%. This means that PLYM is undervalued by 43.90%.

The range of the Intrinsic Value is 17.93 - 36.32 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	17.93 - 36.32	24.98	43.9%
DCF (Growth 10y)	31.70 - 57.79	41.73	140.4%
DCF (EBITDA 5y)	79.41 - 121.33	106.03	510.8%
DCF (EBITDA 10y)	85.97 - 137.92	116.51	571.1%
Fair Value	76.48 - 76.48	76.48	340.54%
P/E	24.03 - 36.71	31.77	83.0%
EV/EBITDA	51.80 - 139.52	95.35	449.2%
EPV	(25.60) - (29.15)	(27.38)	-257.7%
DDM - Stable	19.30 - 37.54	28.42	63.7%
DDM - Multi	18.62 - 28.44	22.52	29.8%