As of 2024-12-12, the Intrinsic Value of VEREIT Inc (VER) is 53.45 USD. This VER valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.30 USD, the upside of VEREIT Inc is 6.30%.

The range of the Intrinsic Value is 26.20 - 164.85 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	26.20 - 164.85	53.45	6.3%
DCF (Growth 10y)	28.50 - 156.82	53.91	7.2%
DCF (EBITDA 5y)	15.26 - 24.05	19.74	-60.8%
DCF (EBITDA 10y)	19.54 - 30.95	25.09	-50.1%
Fair Value	8.17 - 8.17	8.17	-83.76%
P/E	24.19 - 33.58	29.80	-40.8%
EV/EBITDA	3.67 - 53.09	27.28	-45.8%
EPV	59.27 - 85.33	72.30	43.7%
DDM - Stable	11.79 - 42.54	27.16	-46.0%
DDM - Multi	14.72 - 35.62	20.24	-59.8%