As of 2024-12-14, the Intrinsic Value of Urstadt Biddle Properties Inc (UBA) is
20.85 USD. This UBA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.14 USD, the upside of Urstadt Biddle Properties Inc is
-1.40%.
The range of the Intrinsic Value is 11.46 - 51.30 USD
20.85 USD
Intrinsic Value
UBA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.46 - 51.30 |
20.85 |
-1.4% |
| DCF (Growth 10y) |
11.89 - 47.50 |
20.35 |
-3.7% |
| DCF (EBITDA 5y) |
19.36 - 25.64 |
22.21 |
5.1% |
| DCF (EBITDA 10y) |
18.65 - 26.63 |
22.23 |
5.2% |
| Fair Value |
5.35 - 5.35 |
5.35 |
-74.70% |
| P/E |
15.56 - 24.46 |
20.19 |
-4.5% |
| EV/EBITDA |
12.73 - 26.10 |
21.49 |
1.7% |
| EPV |
10.98 - 17.79 |
14.38 |
-32.0% |
| DDM - Stable |
9.37 - 30.47 |
19.92 |
-5.8% |
| DDM - Multi |
10.95 - 24.25 |
14.74 |
-30.3% |
UBA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
831.45 |
| Beta |
0.79 |
| Outstanding shares (mil) |
39.33 |
| Enterprise Value (mil) |
1,155.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.18% |
| Cost of Debt |
4.67% |
| WACC |
6.82% |