DCF Calculator

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

BRT Apartments Corp. (BRT)

Real Estate | REIT - Residential

Today's Price

$12.98

Today's Fair Value

$6.64 -48.84%

Margin of Safety

-95.48%

Projected Value (5Y)

$10.70 -17.57%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.12% | CAGR (5y): -2.33%

Diluted Shares Growth Rate

Regression: 3% | CAGR (5y): 1.02%

Dividend Growth Rate

Regression: 12.14% | CAGR (5y): 2.36%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.48x)

Discount Rate