As of 2025-04-22, the Intrinsic Value of Retail Properties of America Inc (RPAI) is 3.43 USD. This RPAI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.15 USD, the upside of Retail Properties of America Inc is -73.90%.
The range of the Intrinsic Value is (1.73) - 103.86 USD
Based on its market price of 13.15 USD and our intrinsic valuation, Retail Properties of America Inc (RPAI) is overvalued by 73.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.73) - 103.86 | 3.43 | -73.9% |
| DCF (Growth 10y) | (0.78) - 113.06 | 4.84 | -63.2% |
| DCF (EBITDA 5y) | 6.94 - 15.44 | 11.31 | -14.0% |
| DCF (EBITDA 10y) | 5.61 - 17.00 | 10.87 | -17.3% |
| Fair Value | 0.43 - 0.43 | 0.43 | -96.73% |
| P/E | 1.81 - 3.01 | 2.37 | -82.0% |
| EV/EBITDA | 7.70 - 12.87 | 10.59 | -19.5% |
| EPV | (0.25) - 6.50 | 3.12 | -76.3% |
| DDM - Stable | 0.82 - 4.54 | 2.68 | -79.6% |
| DDM - Multi | 1.92 - 6.85 | 2.86 | -78.2% |
| Market Cap (mil) | 2,824.62 |
| Beta | 1.74 |
| Outstanding shares (mil) | 214.80 |
| Enterprise Value (mil) | 4,502.69 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.78% |
| Cost of Debt | 8.39% |
| WACC | 7.77% |