DCF Calculator

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

CBL & Associates Properties, Inc. (CBL)

Real Estate | REIT - Retail

Today's Price

$50.34

Today's Fair Value

$40.38 -19.79%

Margin of Safety

-24.67%

Projected Value (5Y)

$65.03 +29.18%

Dividends Paid (5Y)

$16.42

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -15.91% | CAGR (5y): -3.19%

Diluted Shares Growth Rate

Regression: -19.61% | CAGR (5y): -30.49%

Dividend Growth Rate

Regression: 28.44% | CAGR (5y): 39.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.61x)

Discount Rate