As of 2024-12-15, the Intrinsic Value of Tanger Factory Outlet Centers Inc (SKT) is
41.66 USD. This SKT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.53 USD, the upside of Tanger Factory Outlet Centers Inc is
17.30%.
The range of the Intrinsic Value is 20.22 - 165.52 USD
41.66 USD
Intrinsic Value
SKT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.22 - 165.52 |
41.66 |
17.3% |
| DCF (Growth 10y) |
17.51 - 133.15 |
34.69 |
-2.4% |
| DCF (EBITDA 5y) |
20.18 - 28.92 |
22.31 |
-37.2% |
| DCF (EBITDA 10y) |
19.60 - 29.86 |
22.67 |
-36.2% |
| Fair Value |
21.66 - 21.66 |
21.66 |
-39.04% |
| P/E |
9.14 - 17.74 |
13.70 |
-61.4% |
| EV/EBITDA |
14.00 - 33.37 |
21.54 |
-39.4% |
| EPV |
4.49 - 10.20 |
7.35 |
-79.3% |
| DDM - Stable |
10.62 - 41.67 |
26.14 |
-26.4% |
| DDM - Multi |
13.84 - 37.81 |
19.77 |
-44.3% |
SKT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,932.82 |
| Beta |
0.50 |
| Outstanding shares (mil) |
110.69 |
| Enterprise Value (mil) |
5,346.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.79% |
| Cost of Debt |
5.50% |
| WACC |
6.78% |