Urban Edge Properties
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.)
-72.3% vs price
Base Case (Median)
-56.1% vs price
Bull Case (75th pct.)
-16.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-20.27 | -192.8% | High (40%) |
| PE Comparable | $8.03 | -63.3% | Medium (25%) |
| Growth Trajectory DCF | $5.41 | -75.2% | Medium (20%) |
| Graham Number | $11.16 | -48.9% | Low (10%) |
| EV/EBITDA | $25.26 | 15.6% | Medium (20%) |
| EV/FCF | $20.57 | -5.9% | Medium (20%) |
Based on 6 out of 8 methods, UE appears overvalued at the current price of $21.85. The base case fair value of $9.60 implies 56.1% 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.