investorscraft@gmail.com

Intrinsic value of Duke Realty Corporation (DRE)

Previous Close$62.12
Intrinsic Value
Upside potential
Previous Close
$62.12
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh13.15 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Duke Realty Corporation owns and operates approximately 156 million rentable square feet of industrial assets in 20 major logistics markets. Duke Realty Corporation is publicly traded on the NYSE under the symbol DRE and is a member of the S&P 500 Index.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %11.4NaN
Revenue, $1106NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m131NaN
Operating income, $m975NaN
EBITDA, $m1347NaN
Interest expense (income), $mNaN
Earnings before tax, $m871NaN
Tax expense, $m19NaN
Net income, $m852NaN

BALANCE SHEET

Cash and short-term investments, $m70NaN
Total assets, $m10446NaN
Adjusted assets (=assets-cash), $m10376NaN
Average production assets, $m126NaN
Working capital, $m107NaN
Total debt, $m3770NaN
Total liabilities, $m4402NaN
Total equity, $m6044NaN
Debt-to-equity ratio0.624NaN
Adjusted equity ratio0.576NaN

CASH FLOW

Net income, $m852NaN
Depreciation, amort., depletion, $m372NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m704NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-363NaN
Free cash flow, $m1067NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m107
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount