US · IIPR
Innovative Industrial Properties, Inc.
- Sector
- Real Estate · REIT - Industrial
- Headquarters
- Park City, UT 84098
Price · as of 2025-12-31
$54.49
Market cap 1.49B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.65 | -10.72% |
| Intrinsic Value(DCF) | $40.61 | -25.47% |
| Graham-Dodd Method(GD) | $85.98 | +57.78% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $9.18 | ||||
| 2017 | $16.14 | $363.83 | $0.00 | $17.02 | $0.00 |
| 2018 | $43.47 | $1,543.40 | $0.00 | $25.15 | $130.00 |
| 2019 | $60.74 | $211.84 | $0.00 | $29.05 | $448.19 |
| 2020 | $127.15 | $221.75 | $0.00 | $36.07 | $550.68 |
| 2021 | $129.53 | $107.64 | $0.00 | $8.24 | $380.89 |
| 2022 | $58.97 | $133.83 | $0.00 | $0.00 | $236.00 |
| 2023 | $78.06 | $71.61 | $0.00 | $0.00 | $116.06 |
| 2024 | $63.78 | $65.17 | $17.75 | $0.00 | $44.38 |
| 2025 | $53.68 | $48.65 | $32.73 | $85.98 | $0.00 |
AI valuation
Our deep-learning model estimates Innovative Industrial Properties, Inc.'s (IIPR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.65
- Current price
- $54.49
- AI upside
- -10.72%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$40.61
-25.47% upside
Graham-Dodd
$85.98
+57.78% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IIPR | Innovative Industrial Pro… | $54.49 | 1.49B | -11% | -25% | +58% | — | 13.14 | 0.81 | 5.65 | 8.86 | — | 0.82 | 88.65% | 46.67% | 43.03% | 6.05% | 5.80% | 4.82% | 0.21 | 6.15 | 0.15 | 0.15 | 1.66 | -2880.00% | -1380.00% | -3238.00% | 11.62% | 0.62 | 8.16% | 0.05% | 0.70% | 1.39% | 14.90 | 10.58 | 6.95 | 1.69 |
| ARI | Apollo Commercial Real Es… | $10.60 | 1.48B | +222% | -28% | -87% | -20% | 11.69 | 0.80 | 2.09 | 15.48 | — | 0.80 | 80.05% | 65.36% | 17.84% | 6.79% | 5.27% | 1.38% | 4.27 | 1.01 | 0.30 | 0.30 | 13.00 | -18351.00% | 128.00% | 3759.00% | 2.86% | 0.20 | 0.48% | 10.36% | 121.20% | 10.36% | 19.94 | 218.85 | 13.03 | 0.16 |
| EFC | Ellington Financial Inc. | $12.42 | 1.18B | -33% | -61% | — | +139% | 7.15 | 0.67 | 3.76 | — | 13.12 | 0.69 | 100.00% | 41.20% | 51.69% | 9.59% | 1.45% | 0.94% | 0.00 | 0.42 | — | — | — | 5455.00% | 1001.00% | 7801.00% | -40.63% | — | -5.38% | 15.43% | 110.40% | 1272.46% | 7.46 | -2.01 | 3.07 | 0.05 |
| EPR | EPR Properties | $59.41 | 4.52B | -25% | -60% | -21% | +19% | — | 1.96 | 6.34 | 7.71 | — | 1.96 | 44.67% | 52.48% | 38.27% | 0.00% | 9.81% | 0.00% | 0.00 | 2.83 | — | — | -0.16 | 10500.00% | 1207.00% | 708.00% | 9.24% | — | 11.06% | 0.17% | — | 69.09% | 11.85 | 10.61 | 6.22 | 1.32 |
| FOR | Forestar Group Inc. | $28.72 | 1.46B | +26% | +3% | +78% | +105% | 7.90 | 0.75 | 0.80 | 7.92 | — | 0.75 | 21.87% | 12.58% | 10.10% | 9.99% | 7.93% | 5.62% | 0.46 | — | 0.94 | 0.91 | 1.97 | -1775.00% | 1014.00% | 2447.00% | -15.07% | -0.45 | -9.91% | 0.00% | 0.00% | 0.14% | 8.44 | -8.83 | 1.06 | 1.79 |
| KREF | KKR Real Estate Finance T… | $6.95 | 455.15M | +603% | -0% | — | +39% | -9.59 | 0.41 | 1.06 | 18.53 | — | 0.41 | 88.30% | 59.31% | -10.27% | -4.01% | 4.54% | -0.79% | 4.00 | 0.84 | 0.32 | 0.32 | 16.76 | -65263.00% | -2272.00% | -4641.00% | 13.77% | 0.21 | 1.12% | 18.20% | -174.60% | 65.31% | 18.75 | 76.36 | 11.12 | 0.11 |
| LADR | Ladder Capital Corp | $10.37 | 1.32B | +157% | -57% | -97% | — | 20.63 | 0.89 | 3.35 | 17.63 | — | 1.68 | 71.77% | 62.04% | 16.36% | 4.22% | 5.55% | 1.27% | 2.37 | 1.39 | 0.50 | 20.40 | 12.79 | -4070.00% | -2326.00% | -3502.00% | 6.62% | 0.80 | 2.09% | 8.94% | 184.30% | 9.83% | 19.67 | 55.00 | 12.20 | 0.36 |
| PLYM | Plymouth Industrial REIT,… | $21.98 | 979.23M | +28% | -68% | -37% | +4% | 5.17 | 1.27 | 3.71 | 5.10 | 0.36 | 1.37 | 68.89% | 18.22% | 70.25% | 26.80% | 2.79% | 10.13% | 1.11 | 0.97 | 0.42 | 0.17 | 2.35 | 144500.00% | -75.00% | 1734.00% | 13.05% | 0.93 | 7.54% | 5.92% | 30.60% | 37.17% | 37.76 | 14.21 | 6.88 | 0.70 |
| TRTX | TPG RE Finance Trust, Inc… | $8.46 | 662.87M | +278% | -60% | -100% | +1,033% | 11.21 | 0.63 | 2.03 | 2.24 | — | 0.63 | 79.30% | 72.97% | 18.14% | 5.53% | 10.78% | 1.48% | 0.00 | 1.28 | 60.19 | 60.19 | -0.33 | -2597.00% | 12325.00% | -1540.00% | 13.36% | 46.58 | 4.04% | 13.47% | 151.00% | 381.82% | 2.43 | 6.52 | 1.77 | 0.20 |
| UMH | UMH Properties, Inc. | $15.08 | 1.29B | +69% | -59% | — | -66% | — | 1.43 | 4.93 | 16.19 | — | 1.43 | 3.86% | 17.40% | 10.12% | 0.00% | 3.04% | 0.00% | 0.84 | 1.53 | 31.20 | 31.20 | 5.65 | 11333.00% | 881.00% | 46.00% | 6.35% | 14.48 | 5.47% | 7.11% | — | 7.48% | 43.54 | 24.19 | 7.58 | 1.32 |
| VRE | Veris Residential, Inc. | $18.85 | 1.76B | +117% | -33% | -13% | — | 23.39 | 1.53 | 216.16 | 2.13 | — | 1.53 | -3398.49% | -2836.40% | 924.20% | 6.68% | -17.13% | 2.64% | 1.19 | -2.61 | 0.08 | 6.29 | 5.41 | -42000.00% | -9700.00% | 1852.00% | 3.12% | 0.21 | 4.09% | 0.00% | 0.00% | 17.79% | -2.30 | 9.68 | 65.35 | -0.44 |
About Innovative Industrial Properties, Inc.
Innovative Industrial Properties, Inc. is a self-advised Maryland corporation focused on the acquisition, ownership and management of specialized properties leased to experienced, state-licensed operators for their regulated medical-use cannabis facilities. Innovative Industrial Properties, Inc. has elected to be taxed as a real estate investment trust, commencing with the year ended December 31, 2017.
- CEO
- Paul E. Smithers
- Employees
- 21
- Beta
- 1.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($40.61 ÷ $54.49) − 1 = -25.47% (DCF, example).