Loading...

Whitestone REIT
NYSE:WSR

Watchlist Manager
Whitestone REIT Logo
Whitestone REIT
NYSE:WSR
Watchlist
Price: 9.65 USD +0.73%
Updated: Nov 30, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 30, 2022.

Estimated DCF Value of one WSR stock is 6 USD. Compared to the current market price of 9.65 USD, the stock is Overvalued by 38%.

WSR DCF Value
Base Case
6 USD
Overvaluation 38%
DCF Value
Price
Worst Case
Base Case
Best Case
6
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 6 USD
Whitestone REIT Competitors:
DCF Valuation
3453
Kenedix Retail Reit Corp
PLZ.UN
Plaza Retail REIT
CRR.UN
Crombie Real Estate Investment Trust
O
Realty Income Corp
FRT
Federal Realty Investment Trust
WPU
Wereldhave Belgium NV
BWP
BWP Trust
GTY
Getty Realty Corp

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 30, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Whitestone REIT.
Model Settings
Discount Rate
8.62%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.62%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 300M USD
Equity Value 300M USD
/ Shares Outstanding 50M
WSR DCF Value 6 USD
Overvalued by 38%

To view the process of calculating the Present Value of Whitestone REIT' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
146M 169M
Net Income
20M 27.6M
FCFE
20M 27.6M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one WSR stock?

Estimated DCF Value of one WSR stock is 6 USD. Compared to the current market price of 9.65 USD, the stock is Overvalued by 38%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Whitestone REIT's future free cash flow and discount it at a selected discount rate to calculate its Present Value (300M USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 6 USD per one WSR share.