DCF Calculator

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

Alexander's, Inc. (ALX)

Real Estate | REIT - Retail

Today's Price

$260.06

Today's Fair Value

$183.07 -29.6%

Margin of Safety

-42.05%

Projected Value (5Y)

$294.83 +13.37%

Dividends Paid (5Y)

$96.34

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -7.8% | CAGR (5y): 1.67%

Diluted Shares Growth Rate

Regression: 0.04% | CAGR (5y): 0.05%

Dividend Growth Rate

Regression: 2.76% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 5.34x)

Discount Rate