DCF Calculator

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

Alexandria Real Estate Equities, Inc. (ARE)

Real Estate | REIT - Office

Today's Price

$40.20

Today's Fair Value

$59.34 +47.61%

Margin of Safety

+32.25%

Projected Value (5Y)

$95.56 +137.71%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.43% | CAGR (5y): 1.65%

Diluted Shares Growth Rate

Regression: 10.14% | CAGR (5y): 6.14%

Dividend Growth Rate

Regression: 5.07% | CAGR (5y): -8.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.87x)

Discount Rate