DCF Calculator

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

COPT Defense Properties (CDP)

Real Estate | REIT - Office

Today's Price

$33.36

Today's Fair Value

$18.99 -43.08%

Margin of Safety

-75.67%

Projected Value (5Y)

$30.58 -8.33%

Dividends Paid (5Y)

$6.84

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.28% | CAGR (5y): -0.91%

Diluted Shares Growth Rate

Regression: 1.82% | CAGR (5y): 0.22%

Dividend Growth Rate

Regression: 3.07% | CAGR (5y): 2.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.85x)

Discount Rate