As of 2025-01-20, the Intrinsic Value of Urban Edge Properties (UE) is 32.68 USD. This UE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.19 USD, the upside of Urban Edge Properties is 61.90%.

The range of the Intrinsic Value is 24.71 - 45.69 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	24.71 - 45.69	32.68	61.9%
DCF (Growth 10y)	26.59 - 46.71	34.27	69.8%
DCF (EBITDA 5y)	44.65 - 61.96	52.73	161.2%
DCF (EBITDA 10y)	41.73 - 60.89	50.44	149.8%
Fair Value	52.79 - 52.79	52.79	161.47%
P/E	24.94 - 52.49	35.23	74.5%
EV/EBITDA	35.15 - 67.77	53.43	164.6%
EPV	(4.91) - (2.48)	(3.69)	-118.3%
DDM - Stable	14.14 - 29.00	21.57	6.8%
DDM - Multi	17.38 - 27.82	21.40	6.0%