As of 2025-04-22, the Intrinsic Value of WP Carey Inc (WPC) is 59.99 USD. This WPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.31 USD, the upside of WP Carey Inc is -2.20%.
The range of the Intrinsic Value is 17.93 - 824.80 USD
Based on its market price of 61.31 USD and our intrinsic valuation, WP Carey Inc (WPC) is overvalued by 2.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.93 - 824.80 | 59.99 | -2.2% |
| DCF (Growth 10y) | 34.48 - 1,067.82 | 88.68 | 44.6% |
| DCF (EBITDA 5y) | 77.65 - 123.81 | 104.93 | 71.2% |
| DCF (EBITDA 10y) | 87.33 - 157.21 | 124.42 | 102.9% |
| Fair Value | 28.90 - 28.90 | 28.90 | -52.86% |
| P/E | 45.63 - 61.84 | 57.59 | -6.1% |
| EV/EBITDA | 37.75 - 83.20 | 60.72 | -1.0% |
| EPV | (6.71) - 9.25 | 1.27 | -97.9% |
| DDM - Stable | 22.64 - 159.38 | 91.01 | 48.4% |
| DDM - Multi | 43.06 - 194.95 | 66.71 | 8.8% |
| Market Cap (mil) | 13,425.66 |
| Beta | 0.36 |
| Outstanding shares (mil) | 218.98 |
| Enterprise Value (mil) | 20,824.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.85% |
| Cost of Debt | 5.50% |
| WACC | 6.86% |