DCF Calculator

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

Canadian Apartment Properties Real Estate Investment Trust (CDPYF)

Real Estate | REIT - Residential

Today's Price

$22.23

Today's Fair Value

$17.94 -19.3%

Margin of Safety

-23.91%

Projected Value (5Y)

$28.89 +29.96%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.79% | CAGR (5y): -5.52%

Diluted Shares Growth Rate

Regression: 3.21% | CAGR (5y): -1.49%

Dividend Growth Rate

Regression: 0.52% | CAGR (5y): -0.5%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.8x)

Discount Rate