As of 2024-12-13, the Intrinsic Value of Plymouth Industrial REIT Inc (PLYM) is
92.69 USD. This PLYM valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 18.71 USD, the upside of Plymouth Industrial REIT Inc is
395.40%.
The range of the Intrinsic Value is 75.44 - 121.39 USD
92.69 USD
Intrinsic Value
PLYM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(741.11) - (41.79) |
(62.88) |
-436.1% |
| DCF (Growth 10y) |
(32.86) - (337.34) |
(42.35) |
-326.4% |
| DCF (EBITDA 5y) |
75.44 - 121.39 |
92.69 |
395.4% |
| DCF (EBITDA 10y) |
100.75 - 219.71 |
144.83 |
674.1% |
| Fair Value |
0.66 - 0.66 |
0.66 |
-96.45% |
| P/E |
0.44 - 10.75 |
5.13 |
-72.6% |
| EV/EBITDA |
20.96 - 111.23 |
49.46 |
164.3% |
| EPV |
(32.45) - (50.60) |
(41.53) |
-321.9% |
| DDM - Stable |
0.24 - 1.03 |
0.64 |
-96.6% |
| DDM - Multi |
39.21 - 55.93 |
43.62 |
133.1% |
PLYM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
849.25 |
| Beta |
0.92 |
| Outstanding shares (mil) |
45.39 |
| Enterprise Value (mil) |
1,651.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.83% |
| Cost of Debt |
9.82% |
| WACC |
7.99% |