As of 2025-09-17, the Intrinsic Value of Plymouth Industrial REIT Inc (PLYM) is 20.85 USD. This PLYM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.97 USD, the upside of Plymouth Industrial REIT Inc is -5.10%.
The range of the Intrinsic Value is 13.21 - 33.70 USD
Based on its market price of 21.97 USD and our intrinsic valuation, Plymouth Industrial REIT Inc (PLYM) is overvalued by 5.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.21 - 33.70 | 20.85 | -5.1% |
| DCF (Growth 10y) | 27.31 - 56.48 | 38.22 | 74.0% |
| DCF (EBITDA 5y) | 64.45 - 116.98 | 92.82 | 322.5% |
| DCF (EBITDA 10y) | 70.32 - 131.74 | 101.81 | 363.4% |
| Fair Value | 73.83 - 73.83 | 73.83 | 236.05% |
| P/E | 26.23 - 44.30 | 33.17 | 51.0% |
| EV/EBITDA | 38.91 - 137.29 | 70.03 | 218.7% |
| EPV | (31.25) - (35.44) | (33.35) | -251.8% |
| DDM - Stable | 21.30 - 43.84 | 32.57 | 48.3% |
| DDM - Multi | 20.88 - 33.46 | 25.71 | 17.0% |
| Market Cap (mil) | 978.76 |
| Beta | 0.77 |
| Outstanding shares (mil) | 44.55 |
| Enterprise Value (mil) | 1,806.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.88% |
| Cost of Debt | 4.54% |
| WACC | 6.68% |