As of 2025-07-06, the Intrinsic Value of Reitir fasteignafelag hf (REITIR.IC) is 18.54 ISK. This REITIR.IC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 115.00 ISK, the upside of Reitir fasteignafelag hf is -83.90%.
The range of the Intrinsic Value is (15.03) - 93.45 ISK
Based on its market price of 115.00 ISK and our intrinsic valuation, Reitir fasteignafelag hf (REITIR.IC) is overvalued by 83.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (170.29) - 380.81 | (147.06) | -227.9% |
| DCF (Growth 10y) | (159.47) - 618.88 | (126.44) | -209.9% |
| DCF (EBITDA 5y) | (15.03) - 93.45 | 18.54 | -83.9% |
| DCF (EBITDA 10y) | (20.98) - 161.17 | 38.29 | -66.7% |
| Fair Value | 495.87 - 495.87 | 495.87 | 331.20% |
| P/E | 222.95 - 319.20 | 280.91 | 144.3% |
| EV/EBITDA | (34.94) - 31.76 | (16.53) | -114.4% |
| EPV | (99.30) - 5.42 | (46.94) | -140.8% |
| DDM - Stable | 175.56 - 417.48 | 296.52 | 157.8% |
| DDM - Multi | 276.16 - 507.93 | 357.56 | 210.9% |
| Market Cap (mil) | 80,155.00 |
| Beta | 0.75 |
| Outstanding shares (mil) | 697.00 |
| Enterprise Value (mil) | 216,928.00 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.09% |
| Cost of Debt | 9.79% |
| WACC | 8.25% |