DCF Calculator

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

Saul Centers, Inc. (BFS-PE)

Real Estate | REIT - Retail

Today's Price

$18.70

Today's Fair Value

$20.32 +8.66%

Margin of Safety

+7.97%

Projected Value (5Y)

$32.73 +75.03%

Dividends Paid (5Y)

$13.10

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: 31.83% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.05x)

Discount Rate