SAFE
Safehold Inc
Price:  
14.66 
USD
Volume:  
365,403.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAFE Intrinsic Value

96.10 %
Upside

What is the intrinsic value of SAFE?

As of 2025-04-22, the Intrinsic Value of Safehold Inc (SAFE) is 28.74 USD. This SAFE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.66 USD, the upside of Safehold Inc is 96.10%.

The range of the Intrinsic Value is (7.71) - 311.39 USD

Is SAFE undervalued or overvalued?

Based on its market price of 14.66 USD and our intrinsic valuation, Safehold Inc (SAFE) is undervalued by 96.10%.

14.66 USD
Stock Price
28.74 USD
Intrinsic Value
Intrinsic Value Details

SAFE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (7.71) - 311.39 28.74 96.1%
DCF (Growth 10y) (5.77) - 291.90 28.75 96.1%
DCF (EBITDA 5y) (7.44) - 10.82 0.95 -93.5%
DCF (EBITDA 10y) (5.55) - 22.36 6.55 -55.3%
Fair Value 36.92 - 36.92 36.92 151.86%
P/E 28.45 - 40.52 38.71 164.0%
EV/EBITDA (26.28) - (0.18) (12.77) -187.1%
EPV (26.36) - 6.46 (9.95) -167.9%
DDM - Stable 8.96 - 26.20 17.58 19.9%
DDM - Multi 10.87 - 23.77 14.82 1.1%

SAFE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,049.80
Beta 0.16
Outstanding shares (mil) 71.61
Enterprise Value (mil) 5,358.89
Market risk premium 4.60%
Cost of Equity 11.30%
Cost of Debt 6.55%
WACC 7.45%