DCF Calculator

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

Broadstone Net Lease, Inc. (BNL)

Real Estate | REIT - Diversified

Today's Price

$17.10

Today's Fair Value

$13.81 -19.24%

Margin of Safety

-23.82%

Projected Value (5Y)

$22.24 +30.06%

Dividends Paid (5Y)

$8.42

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.68% | CAGR (5y): 1.99%

Diluted Shares Growth Rate

Regression: 9.82% | CAGR (5y): 8.93%

Dividend Growth Rate

Regression: 28.35% | CAGR (5y): 2.98%

Exit Price Multiple

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

Discount Rate