Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
INNOVATIVE INDUSTRIAL PROPERTIES INC
Bear Case (25th pct.)
16.9% vs price
Base Case (Median)
30.1% vs price
Bull Case (75th pct.)
52.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $63.73 | 26.1% | High (40%) |
| PE Comparable | $67.72 | 34.0% | Medium (25%) |
| Growth Trajectory DCF | $47.37 | -6.2% | Medium (20%) |
| Graham Number | $80.38 | 59.1% | Low (10%) |
| EV/EBITDA | $57.49 | 13.8% | Medium (20%) |
| EV/FCF | $125.94 | 149.3% | Medium (20%) |
Based on 6 out of 7 methods, IIPR appears undervalued at the current price of $50.52. The base case fair value of $65.72 implies 30.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.