As of 2024-12-12, the Intrinsic Value of RPT Realty (RPT) is
24.04 USD. This RPT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.97 USD, the upside of RPT Realty is
709.60%.
The range of the Intrinsic Value is 12.39 - 51.10 USD
24.04 USD
Intrinsic Value
RPT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.39 - 51.10 |
24.04 |
709.6% |
| DCF (Growth 10y) |
13.76 - 51.77 |
25.27 |
750.8% |
| DCF (EBITDA 5y) |
32.09 - 53.68 |
42.53 |
1332.1% |
| DCF (EBITDA 10y) |
28.07 - 55.78 |
40.48 |
1262.9% |
| Fair Value |
30.40 - 30.40 |
30.40 |
923.65% |
| P/E |
24.42 - 50.44 |
33.22 |
1018.6% |
| EV/EBITDA |
20.52 - 39.07 |
28.89 |
872.6% |
| EPV |
(1.18) - 14.32 |
6.57 |
121.3% |
| DDM - Stable |
3.41 - 10.04 |
6.72 |
126.4% |
| DDM - Multi |
7.97 - 16.75 |
10.64 |
258.3% |
RPT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
130.95 |
| Beta |
0.54 |
| Outstanding shares (mil) |
44.09 |
| Enterprise Value (mil) |
975.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
18.45% |
| Cost of Debt |
5.50% |
| WACC |
7.26% |