As of 2024-09-19, the Intrinsic Value of Urban Edge Properties (UE) is
29.07 USD. This UE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.24 USD, the upside of Urban Edge Properties is
36.90%.
The range of the Intrinsic Value is 21.94 - 40.36 USD
29.07 USD
Intrinsic Value
UE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.94 - 40.36 |
29.07 |
36.9% |
| DCF (Growth 10y) |
23.57 - 41.12 |
30.41 |
43.2% |
| DCF (EBITDA 5y) |
48.94 - 62.54 |
58.48 |
175.3% |
| DCF (EBITDA 10y) |
43.04 - 59.23 |
52.81 |
148.7% |
| Fair Value |
59.90 - 59.90 |
59.90 |
182.01% |
| P/E |
33.87 - 60.43 |
46.07 |
116.9% |
| EV/EBITDA |
40.16 - 66.40 |
56.24 |
164.8% |
| EPV |
(6.60) - (4.39) |
(5.49) |
-125.9% |
| DDM - Stable |
14.65 - 28.99 |
21.82 |
2.7% |
| DDM - Multi |
15.86 - 24.67 |
19.32 |
-9.0% |
UE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,577.05 |
| Beta |
1.04 |
| Outstanding shares (mil) |
121.33 |
| Enterprise Value (mil) |
4,154.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.94% |
| Cost of Debt |
4.67% |
| WACC |
7.74% |