Kite Realty Group Trust
Bear Case (25th pct.)
-10.1% vs price
Base Case (Median)
2.2% vs price
Bull Case (75th pct.)
32.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $40.05 | 51.2% | High (40%) |
| PE Comparable | $24.09 | -9.0% | Medium (25%) |
| Growth Trajectory DCF | $30.06 | 13.5% | Medium (20%) |
| Graham Number | $22.59 | -14.7% | Low (10%) |
| EV/EBITDA | $36.88 | 39.3% | Medium (20%) |
| EV/FCF | $23.71 | -10.5% | Medium (20%) |
Based on 6 out of 8 methods, KRG appears fairly valued at the current price of $26.48. The base case fair value of $27.07 implies 2.2% 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.