PLYM
Plymouth Industrial REIT Inc
Price:  
16.12 
USD
Volume:  
492,638.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLYM Intrinsic Value

33.50 %
Upside

What is the intrinsic value of PLYM?

As of 2025-07-11, the Intrinsic Value of Plymouth Industrial REIT Inc (PLYM) is 21.51 USD. This PLYM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.12 USD, the upside of Plymouth Industrial REIT Inc is 33.50%.

The range of the Intrinsic Value is 14.58 - 33.06 USD

Is PLYM undervalued or overvalued?

Based on its market price of 16.12 USD and our intrinsic valuation, Plymouth Industrial REIT Inc (PLYM) is undervalued by 33.50%.

16.12 USD
Stock Price
21.51 USD
Intrinsic Value
Intrinsic Value Details

PLYM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.58 - 33.06 21.51 33.5%
DCF (Growth 10y) 28.67 - 55.84 38.90 141.3%
DCF (EBITDA 5y) 64.63 - 109.24 89.98 458.2%
DCF (EBITDA 10y) 70.69 - 123.91 99.22 515.5%
Fair Value 76.28 - 76.28 76.28 373.18%
P/E 25.19 - 42.84 31.79 97.2%
EV/EBITDA 42.25 - 128.63 70.76 339.0%
EPV (27.56) - (31.53) (29.55) -283.3%
DDM - Stable 20.30 - 40.85 30.58 89.7%
DDM - Multi 17.87 - 28.17 21.88 35.7%

PLYM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 734.27
Beta 0.70
Outstanding shares (mil) 45.55
Enterprise Value (mil) 1,425.11
Market risk premium 4.60%
Cost of Equity 9.62%
Cost of Debt 4.54%
WACC 6.70%