As of 2024-12-14, the Intrinsic Value of UDR Inc (UDR) is
28.97 USD. This UDR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.82 USD, the upside of UDR Inc is
-35.40%.
The range of the Intrinsic Value is 7.95 - 331.72 USD
28.97 USD
Intrinsic Value
UDR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.95 - 331.72 |
28.97 |
-35.4% |
| DCF (Growth 10y) |
19.80 - 483.16 |
50.06 |
11.7% |
| DCF (EBITDA 5y) |
68.87 - 90.54 |
78.12 |
74.3% |
| DCF (EBITDA 10y) |
73.23 - 115.11 |
91.00 |
103.0% |
| Fair Value |
9.67 - 9.67 |
9.67 |
-78.43% |
| P/E |
12.75 - 59.25 |
33.17 |
-26.0% |
| EV/EBITDA |
34.97 - 55.86 |
43.11 |
-3.8% |
| EPV |
(1.80) - 9.45 |
3.83 |
-91.5% |
| DDM - Stable |
5.31 - 34.56 |
19.94 |
-55.5% |
| DDM - Multi |
46.45 - 169.09 |
66.85 |
49.1% |
UDR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,788.81 |
| Beta |
0.68 |
| Outstanding shares (mil) |
329.96 |
| Enterprise Value (mil) |
20,651.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.05% |
| Cost of Debt |
8.19% |
| WACC |
7.35% |