Alexandria Real Estate Equities, Inc.
Bear Case (25th pct.)
-161.4% vs price
Base Case (Median)
-54.9% vs price
Bull Case (75th pct.)
32.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-78.80 | -267.9% | High (40%) |
| EV/EBITDA | $21.15 | -54.9% | Medium (20%) |
| EV/FCF | $102.84 | 119.1% | Medium (20%) |
Based on 3 out of 8 methods, ARE appears fairly valued at the current price of $46.94. The base case fair value of $21.15 implies 54.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.