INNOVATIVE INDUSTRIAL PROPERTIES INC (IIPR)
Real Estate · Real Estate · $2.2B
Intrinsic Value (Consensus)
$70.03
Current Price
$78.60
Margin of Safety
-10.9%
10.9% Above Intrinsic Value
Value: $70
Price: $79
Valuation Model Estimates
Current Price: $78.60
DCF (Discounted Cash Flow)
$87.40
Graham Number
$75.97
Earnings Power Value
$38.16
Relative Value (P/E)
$78.60
Dividend Discount Model
$22.89
Consensus Value
$70.03
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.93
- EPS (Forward)
- $4.01
- Book Value
- $65.27
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.4%
- Debt/Equity
- 21%
- Revenue Growth
- -13.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance