INNOVATIVE INDUSTRIAL PROPERTIES INC (IIPR)
Real Estate · Real Estate · $1.7B
Intrinsic Value (Consensus)
$70.03
Current Price
$59.60
Margin of Safety
+17.5%
17.5% Below Intrinsic Value
Value: $70
Price: $60
Valuation Model Estimates
Current Price: $59.60
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%.
Health Score
C
62
Profitability
15/25
Strength
24/25
Valuation
19/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (11.6%) — generating lots of cash relative to price
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
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-16
Source: Yahoo Finance