DCF Calculator

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

British Land Company PLC (BTLCY)

Real Estate | REIT - Diversified

Today's Price

$5.93

Today's Fair Value

$3.44 -41.99%

Margin of Safety

-72.38%

Projected Value (5Y)

$5.54 -6.58%

Dividends Paid (5Y)

$1.62

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -6.76% | CAGR (5y): -1%

Diluted Shares Growth Rate

Regression: -1.06% | CAGR (5y): 1.57%

Dividend Growth Rate

Regression: -4.35% | CAGR (5y): 8.05%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.66x)

Discount Rate