As of 2025-04-21, the Intrinsic Value of Spirit Realty Capital Inc (SRC) is 43.63 USD. This SRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.31 USD, the upside of Spirit Realty Capital Inc is 3.10%.
The range of the Intrinsic Value is 13.27 - 375.35 USD
Based on its market price of 42.31 USD and our intrinsic valuation, Spirit Realty Capital Inc (SRC) is undervalued by 3.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.27 - 375.35 | 43.63 | 3.1% |
| DCF (Growth 10y) | 22.97 - 449.27 | 58.92 | 39.3% |
| DCF (EBITDA 5y) | 153.82 - 202.68 | 186.63 | 341.1% |
| DCF (EBITDA 10y) | 170.13 - 252.37 | 218.38 | 416.1% |
| Fair Value | 45.74 - 45.74 | 45.74 | 8.12% |
| P/E | 28.87 - 48.12 | 34.84 | -17.7% |
| EV/EBITDA | 56.86 - 131.77 | 87.87 | 107.7% |
| EPV | (53.90) - (67.10) | (60.50) | -243.0% |
| DDM - Stable | 20.48 - 122.43 | 71.46 | 68.9% |
| DDM - Multi | 40.63 - 163.45 | 62.47 | 47.7% |
| Market Cap (mil) | 5,988.98 |
| Beta | 1.57 |
| Outstanding shares (mil) | 141.55 |
| Enterprise Value (mil) | 9,674.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.73% |
| Cost of Debt | 5.04% |
| WACC | 6.71% |