DCF Calculator

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

Cedar Realty Trust, Inc. (CDR-PB)

Real Estate | REIT - Retail

Today's Price

$18.27

Today's Fair Value

$0.16 -99.12%

Margin of Safety

-11318.75%

Projected Value (5Y)

$0.25 -98.63%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -31.47% | CAGR (5y): -62.76%

Diluted Shares Growth Rate

Regression: 5.42% | CAGR (5y): 8.15%

Dividend Growth Rate

Regression: 7.98% | CAGR (5y): -0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.92x)

Discount Rate