As of 2025-07-04, the Intrinsic Value of STORE Capital Corp (STOR) is 15.29 USD. This STOR valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 32.21 USD, the upside of STORE Capital Corp is -52.50%.
The range of the Intrinsic Value is 0.30 - 194.29 USD
Based on its market price of 32.21 USD and our intrinsic valuation, STORE Capital Corp (STOR) is overvalued by 52.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (13.67) - 21.58 | (10.94) | -134.0% |
| DCF (Growth 10y) | 0.30 - 194.29 | 15.29 | -52.5% |
| DCF (EBITDA 5y) | 66.94 - 106.08 | 91.38 | 183.7% |
| DCF (EBITDA 10y) | 83.10 - 149.10 | 120.12 | 272.9% |
| Fair Value | 22.15 - 22.15 | 22.15 | -31.23% |
| P/E | 23.96 - 32.90 | 29.31 | -9.0% |
| EV/EBITDA | 19.31 - 71.44 | 44.10 | 36.9% |
| EPV | (37.19) - (47.82) | (42.50) | -232.0% |
| DDM - Stable | 12.47 - 111.74 | 62.10 | 92.8% |
| DDM - Multi | 19.35 - 118.16 | 31.80 | -1.3% |
| Market Cap (mil) | 9,105.32 |
| Beta | 0.97 |
| Outstanding shares (mil) | 282.69 |
| Enterprise Value (mil) | 13,906.47 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.65% |
| Cost of Debt | 5.27% |
| WACC | 6.87% |