US · MDRR
Medalist Diversified REIT, Inc.
- Sector
- Real Estate · REIT - Diversified
- Headquarters
- Richmond, VA 23219
- Website
- medalistreit.com
Price · as of 2024-12-31
$11.41
Market cap 12.85M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $630.60 | +5,425.13% |
| Intrinsic Value(DCF) | $5.77 | -49.44% |
| Graham-Dodd Method(GD) | $2.98 | -73.86% |
| Graham Formula(GF) | $0.08 | -99.33% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $85.21 | $2,972.30 | $0.00 | $0.00 | $0.00 |
| 2019 | $34.51 | $15,298.24 | $1.64 | $0.00 | $0.00 |
| 2020 | $31.54 | $13,828.66 | $2.57 | $0.00 | $0.00 |
| 2021 | $15.47 | $2,312.20 | $0.37 | $0.00 | $0.00 |
| 2022 | $13.40 | $39.85 | $0.00 | $0.00 | $0.00 |
| 2023 | $10.56 | $1,118.74 | $0.00 | $0.00 | $0.00 |
| 2024 | $12.03 | $630.60 | $2.11 | $2.98 | $0.08 |
AI valuation
Our deep-learning model estimates Medalist Diversified REIT, Inc.'s (MDRR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $630.60
- Current price
- $11.41
- AI upside
- +5,425.13%
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
$5.77
-49.44% upside
Graham-Dodd
$2.98
-73.86% upside
Graham Formula
$0.08
-99.33% 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 |
| MDRR | Medalist Diversified REIT… | $11.41 | 12.85M | +5,425% | -49% | -74% | -99% | 18.22 | 0.90 | 1.39 | 7.92 | — | 1.06 | 75.84% | 38.33% | 0.28% | 5.44% | 6.11% | 0.94% | 3.33 | 1.24 | 6.34 | 5.25 | 6.09 | -10059.00% | -523.00% | -16481.00% | 6.59% | 1.51 | 1.46% | 5.80% | 105.70% | 38.53% | 15.75 | 65.78 | 6.04 | -0.13 |
| DUO | Fangdd Network Group Ltd. | $1.17 | 9.32M | +602% | +2,303% | +626% | +985% | 17.56 | 1.29 | 1.47 | -2.50 | — | 1.29 | 18.21% | -37.06% | 9.09% | 9.72% | -97.50% | 3.77% | 0.00 | — | 1.68 | 1.54 | 0.60 | -11517.00% | 1900.00% | -5086.00% | -18.43% | -0.18 | -71.08% | 0.00% | 0.00% | 0.00% | -2.46 | -3.38 | 0.91 | -7.72 |
| GIPR | Generation Income Propert… | $0.41 | 2.24M | +163,570% | +56% | — | — | -1.00 | 1.43 | 0.85 | 17.56 | — | -1.77 | 72.61% | -52.57% | -85.52% | -79.15% | -7.10% | -7.76% | 12.13 | -1.20 | 1.15 | 0.09 | 15.69 | -3821.00% | 2791.00% | -10320.00% | 12.30% | 0.13 | 1.42% | 16.23% | -16.20% | 16.23% | -15.20 | 76.30 | 7.99 | -0.29 |
| LRE | Lead Real Estate Co., Ltd… | $1.38 | 18.83M | +8,661% | -59% | +214% | — | 3.37 | 0.55 | 0.15 | 8.57 | — | 0.55 | 19.79% | 7.83% | 4.49% | 0.26% | 0.08% | 0.07% | 2.58 | — | — | — | 6.76 | -9913.00% | -9934.00% | -10081.00% | 27.69% | — | 0.07% | 1.43% | 4.80% | 53531.68% | 9.21 | 17.16 | 0.72 | 1.49 |
| MKZR | MacKenzie Realty Capital,… | $4.01 | 7.89M | +1,641% | -42% | — | — | -0.35 | 0.14 | 0.38 | 24.30 | -0.41 | 0.18 | -33.48% | -206.36% | -108.66% | -33.71% | -23.81% | -10.22% | 2.29 | -5.34 | 0.05 | 0.04 | 22.53 | 8660.00% | 4019.00% | 18380.00% | -19.99% | -0.01 | -0.88% | 56.81% | -20.00% | 56.88% | -3.12 | -83.98 | 6.43 | -1.67 |
| NYC | American Strategic Invest… | $8.10 | 21.65M | +1,355% | -51% | — | — | -0.18 | 0.29 | 0.40 | -4.07 | -0.94 | 0.31 | 31.89% | -196.87% | -228.34% | -90.59% | -21.06% | -23.41% | 4.71 | -6.22 | 2.29 | 1.79 | -3.83 | 1879.00% | -182.00% | -5386.00% | -21.34% | -0.22 | -0.92% | 0.00% | 0.00% | 217.88% | -3.45 | -79.04 | 6.79 | -2.36 |
| SQFT | Presidio Property Trust, … | $2.92 | 4.2M | +7,287% | -12% | — | — | -3.43 | 2.99 | 4.19 | -15.31 | — | 3.71 | 66.94% | -1.97% | -135.42% | -59.63% | -0.27% | -14.51% | 3.85 | -0.06 | 6.07 | 2.01 | -8.31 | -43088.00% | 731.00% | -14887.00% | -0.92% | -0.13 | -0.53% | 2.82% | -9.70% | 11.95% | -464.88 | -238.16 | 9.16 | -0.77 |
About Medalist Diversified REIT, Inc.
Medalist Diversified REIT Inc. is a Maryland corporation formed on September 28, 2015. Beginning with our taxable year ended December 31, 2017, we believe that we have operated in a manner qualifying us as a real estate investment trust (REIT), and we have elected to be taxed as a REIT for federal income tax purposes. Our company serves as the general partner of Medalist Diversified Holdings, LP which was formed as a Delaware limited partnership on September 29, 2015. Our company was formed to acquire, reposition, renovate, lease and manage income-producing properties, with a primary focus on (i) commercial properties, including flex-industrial and retail properties, (ii) multi-family residential properties and (iii) limited service hotel properties in secondary and tertiary markets in the southeastern part of the United States, with an expected concentration in Virginia, North Carolina, South Carolina, Georgia, Florida and Alabama.
- CEO
- Francis Kavanaugh
- Employees
- 0
- Beta
- 0.51
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.77 ÷ $11.41) − 1 = -49.44% (DCF, example).