UE
Urban Edge Properties
Price:  
18.32 
USD
Volume:  
1,250,344.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UE Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Urban Edge Properties (UE) is 26.47 USD. This UE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.32 USD, the upside of Urban Edge Properties is %.

The range of the Intrinsic Value is 20.49 - 35.40 USD

18.32 USD
Stock Price
26.47 USD
Intrinsic Value
Intrinsic Value Details

UE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.49 - 35.40 26.47 44.5%
DCF (Growth 10y) 23.34 - 38.21 29.34 60.2%
DCF (EBITDA 5y) 42.61 - 54.12 50.09 173.4%
DCF (EBITDA 10y) 40.19 - 54.29 48.29 163.6%
Fair Value 56.86 - 56.86 56.86 210.36%
P/E 31.29 - 50.57 38.19 108.4%
EV/EBITDA 33.01 - 54.64 45.43 148.0%
EPV (7.33) - (5.54) (6.43) -135.1%
DDM - Stable 12.58 - 22.92 17.75 -3.1%
DDM - Multi 14.27 - 20.36 16.79 -8.4%

UE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,176.78
Beta 1.48
Outstanding shares (mil) 118.82
Enterprise Value (mil) 3,790.85
Market risk premium 4.60%
Cost of Equity 11.29%
Cost of Debt 4.71%
WACC 8.24%