As of 2024-12-14, the Intrinsic Value of WP Carey Inc (WPC) is
58.99 USD. This WPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.02 USD, the upside of WP Carey Inc is
3.50%.
The range of the Intrinsic Value is 29.86 - 150.30 USD
58.99 USD
Intrinsic Value
WPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.86 - 150.30 |
58.99 |
3.5% |
| DCF (Growth 10y) |
40.55 - 169.04 |
71.86 |
26.0% |
| DCF (EBITDA 5y) |
86.84 - 118.56 |
103.27 |
81.1% |
| DCF (EBITDA 10y) |
90.42 - 135.30 |
112.31 |
97.0% |
| Fair Value |
39.66 - 39.66 |
39.66 |
-30.45% |
| P/E |
72.88 - 92.84 |
80.44 |
41.1% |
| EV/EBITDA |
51.47 - 85.40 |
66.83 |
17.2% |
| EPV |
(4.84) - 6.18 |
0.67 |
-98.8% |
| DDM - Stable |
21.65 - 64.93 |
43.29 |
-24.1% |
| DDM - Multi |
40.08 - 82.25 |
52.80 |
-7.4% |
WPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,478.83 |
| Beta |
0.35 |
| Outstanding shares (mil) |
218.85 |
| Enterprise Value (mil) |
19,633.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.89% |
| Cost of Debt |
5.04% |
| WACC |
7.25% |