InvenTrust Properties Corp.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-92.3% vs price
Base Case (Median)
-80.3% vs price
Bull Case (75th pct.)
-22.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-0.63 | -101.9% | High (40%) |
| PE Comparable | $2.97 | -91.1% | Medium (25%) |
| Growth Trajectory DCF | $2.46 | -92.6% | Medium (20%) |
| Graham Number | $10.20 | -69.5% | Low (10%) |
| EV/EBITDA | $35.37 | 5.8% | Medium (20%) |
| EV/FCF | $31.00 | -7.2% | Medium (20%) |
Based on 6 out of 8 methods, IVT appears overvalued at the current price of $33.42. The base case fair value of $6.59 implies 80.3% 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.