The Discounted Cash Flow (DCF) valuation of Whitestone REIT (WSR) is 14.67 USD. With the latest stock price at 12.16 USD, the upside of Whitestone REIT based on DCF is 20.7%.
Based on the latest price of 12.16 USD and our DCF valuation, Whitestone REIT (WSR) is a buy. buying WSR stocks now will result in a potential gain of 20.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.0% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.58 - 62.65 | 14.67 |
| Upside | -45.9% - 415.2% | 20.7% |