As of 2024-12-14, the Intrinsic Value of Regency Centers Corp (REG) is
82.77 USD. This REG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.37 USD, the upside of Regency Centers Corp is
9.80%.
The range of the Intrinsic Value is 34.89 - 798.17 USD
82.77 USD
Intrinsic Value
REG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.89 - 798.17 |
82.77 |
9.8% |
| DCF (Growth 10y) |
47.87 - 915.60 |
102.52 |
36.0% |
| DCF (EBITDA 5y) |
61.51 - 82.73 |
74.82 |
-0.7% |
| DCF (EBITDA 10y) |
69.39 - 98.45 |
86.13 |
14.3% |
| Fair Value |
55.60 - 55.60 |
55.60 |
-26.23% |
| P/E |
40.02 - 66.32 |
54.88 |
-27.2% |
| EV/EBITDA |
18.99 - 72.86 |
51.45 |
-31.7% |
| EPV |
18.61 - 31.87 |
25.24 |
-66.5% |
| DDM - Stable |
35.00 - 217.25 |
126.12 |
67.3% |
| DDM - Multi |
41.09 - 177.97 |
64.62 |
-14.3% |
REG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,680.41 |
| Beta |
0.17 |
| Outstanding shares (mil) |
181.51 |
| Enterprise Value (mil) |
17,960.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.62% |
| Cost of Debt |
5.04% |
| WACC |
5.93% |