/
DCF Valuation
Base-case fair value
$1.19
Intrinsic $1.59 · 25% MOS
Current price: $18.92
Base-case summary
Our base-case DCF for Whitestone REIT (WSR) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to 1.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $51M in trailing free cash flow, this produces an intrinsic value of $1.59 per share. A 25% safety margin gives a fair value of $1.19, suggesting the stock is currently 94% overvalued against the $18.92 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
$51M
Cash & equivalents
$6M
Total debt
$810M
Shares outstanding
53M