Is VER undervalued or overvalued?
As of 2025-03-17, 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%. This means that VER is undervalued by 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) | 15.04 - 26.20 | 21.96 | -56.3% |
| DCF (EBITDA 10y) | 19.36 - 32.87 | 26.98 | -46.4% |
| Fair Value | 8.17 - 8.17 | 8.17 | -83.76% |
| P/E | 24.67 - 33.10 | 29.23 | -41.9% |
| EV/EBITDA | 3.83 - 57.58 | 29.03 | -42.3% |
| 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% |
| Market Cap (mil) | 11,512.66 |
| Beta | 1.21 |
| Outstanding shares (mil) | 228.88 |
| Enterprise Value (mil) | 16,827.95 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.55% |
| Cost of Debt | 5.13% |
| WACC | 7.28% |