DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Apartment Investment and Management Company (AIV)

Real Estate | REIT - Residential

Today's Price

$1.57

Today's Fair Value

$8.03 +411.46%

Margin of Safety

+80.45%

Projected Value (5Y)

$12.93 +723.57%

Dividends Paid (5Y)

$9.13

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -15.82% | CAGR (5y): -1.86%

Diluted Shares Growth Rate

Regression: 0.37% | CAGR (5y): -1.03%

Dividend Growth Rate

Regression: 13.49% | CAGR (5y): 5.81%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.64x)

Discount Rate