WSR
Whitestone REIT
Price:  
13.26 
USD
Volume:  
169,266.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSR Intrinsic Value

20.20 %
Upside

Is WSR undervalued or overvalued?

As of 2025-04-18, the Intrinsic Value of Whitestone REIT (WSR) is 15.94 USD. This WSR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.26 USD, the upside of Whitestone REIT is 20.20%. This means that WSR is undervalued by 20.20%.

The range of the Intrinsic Value is 9.00 - 37.43 USD

13.26 USD
Stock Price
15.94 USD
Intrinsic Value
Intrinsic Value Details

WSR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.00 - 37.43 15.94 20.2%
DCF (Growth 10y) 11.38 - 41.10 18.68 40.9%
DCF (EBITDA 5y) 11.80 - 16.00 13.59 2.5%
DCF (EBITDA 10y) 14.03 - 19.68 16.46 24.1%
Fair Value 9.12 - 9.12 9.12 -31.18%
P/E 7.05 - 12.01 9.49 -28.5%
EV/EBITDA 5.14 - 14.55 9.44 -28.8%
EPV 1.24 - 3.16 2.20 -83.4%
DDM - Stable 3.79 - 14.00 8.89 -32.9%
DDM - Multi 6.00 - 16.11 8.62 -35.0%

WSR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,340.29
Beta 0.63
Outstanding shares (mil) 101.08
Enterprise Value (mil) 1,967.37
Market risk premium 4.60%
Cost of Equity 8.05%
Cost of Debt 5.00%
WACC 7.01%