DCF Calculator

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

Cedar Realty Trust, Inc. (CDR-PC)

Real Estate | REIT - Retail

Today's Price

$16.25

Today's Fair Value

$0.46 -97.17%

Margin of Safety

-3432.61%

Projected Value (5Y)

$0.74 -95.45%

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: -22.26% | CAGR (5y): -30.79%

Dividend Growth Rate

Regression: 0.06% | CAGR (5y): -0.06%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.65x)

Discount Rate