DCF Calculator

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

Saul Centers, Inc. (BFS-PD)

Real Estate | REIT - Retail

Today's Price

$18.70

Today's Fair Value

$16.97 -9.25%

Margin of Safety

-10.19%

Projected Value (5Y)

$27.33 +46.15%

Dividends Paid (5Y)

$7.90

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.71% | CAGR (5y): -2.37%

Diluted Shares Growth Rate

Regression: 1.41% | CAGR (5y): 0.73%

Dividend Growth Rate

Regression: 2.56% | CAGR (5y): -0.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate