As of 2024-12-11, 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
RPAI Intrinsic Value - Valuation Summary
|
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) |
5.02 - 15.44 |
9.77 |
-25.7% |
| DCF (EBITDA 10y) |
4.12 - 17.00 |
9.54 |
-27.5% |
| Fair Value |
0.43 - 0.43 |
0.43 |
-96.73% |
| P/E |
0.84 - 2.93 |
1.66 |
-87.4% |
| EV/EBITDA |
5.43 - 13.35 |
10.42 |
-20.7% |
| 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% |
RPAI Intrinsic Value - Key Valuation Metrics
| 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% |