/
DCF Valuation
Base-case fair value
$73.13
Intrinsic $97.51 · 25% MOS
Current price: $73.58
Base-case summary
Our base-case DCF for W. P. Carey Inc. (WPC) projects 10 years of free cash flow growth at 6.9% for years 1–5 and 3.5% for years 6–10, anchored to 6.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.3B in trailing free cash flow, this produces an intrinsic value of $97.51 per share. A 25% safety margin gives a fair value of $73.13, suggesting the stock is currently 1% overvalued against the $73.58 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.3B
Cash & equivalents
$239M
Total debt
$8.8B
Shares outstanding
222M