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
| 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% |
| 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% |