As of 2024-12-14, the Intrinsic Value of Weingarten Realty Investors (WRI) is
2.58 USD. This WRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.44 USD, the upside of Weingarten Realty Investors is
-91.80%.
The range of the Intrinsic Value is (1.53) - 11.82 USD
WRI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.53) - 11.82 |
2.58 |
-91.8% |
| DCF (Growth 10y) |
(0.60) - 11.99 |
3.32 |
-89.4% |
| DCF (EBITDA 5y) |
15.43 - 32.09 |
23.82 |
-24.2% |
| DCF (EBITDA 10y) |
11.47 - 28.11 |
19.37 |
-38.4% |
| Fair Value |
4.04 - 4.04 |
4.04 |
-87.15% |
| P/E |
6.94 - 21.86 |
13.62 |
-56.7% |
| EV/EBITDA |
4.51 - 27.39 |
18.17 |
-42.2% |
| EPV |
(0.96) - 4.12 |
1.58 |
-95.0% |
| DDM - Stable |
4.53 - 11.01 |
7.77 |
-75.3% |
| DDM - Multi |
8.23 - 13.07 |
9.92 |
-68.5% |
WRI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,013.16 |
| Beta |
1.61 |
| Outstanding shares (mil) |
127.64 |
| Enterprise Value (mil) |
5,758.26 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.25% |
| Cost of Debt |
5.61% |
| WACC |
8.10% |