SAFE
Safehold Inc
Price:  
15.66 
USD
Volume:  
338,655.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAFE Intrinsic Value

46.20 %
Upside

What is the intrinsic value of SAFE?

As of 2025-05-18, the Intrinsic Value of Safehold Inc (SAFE) is 22.90 USD. This SAFE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.66 USD, the upside of Safehold Inc is 46.20%.

The range of the Intrinsic Value is (7.23) - 153.80 USD

Is SAFE undervalued or overvalued?

Based on its market price of 15.66 USD and our intrinsic valuation, Safehold Inc (SAFE) is undervalued by 46.20%.

15.66 USD
Stock Price
22.90 USD
Intrinsic Value
Intrinsic Value Details

SAFE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (7.23) - 153.80 22.90 46.2%
DCF (Growth 10y) (0.82) - 166.92 30.94 97.6%
DCF (EBITDA 5y) (2.53) - 19.60 5.95 -62.0%
DCF (EBITDA 10y) 2.86 - 37.38 16.34 4.4%
Fair Value 36.45 - 36.45 36.45 132.74%
P/E 27.15 - 43.17 39.44 151.8%
EV/EBITDA (26.21) - 3.79 (12.79) -181.7%
EPV (26.03) - 6.38 (9.83) -162.7%
DDM - Stable 8.72 - 22.12 15.42 -1.5%
DDM - Multi 12.23 - 23.23 15.94 1.8%

SAFE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,121.41
Beta 0.18
Outstanding shares (mil) 71.61
Enterprise Value (mil) 5,445.60
Market risk premium 4.60%
Cost of Equity 10.81%
Cost of Debt 6.55%
WACC 7.37%