DCF Calculator

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

Costamare Inc. (CMRE-PB)

Industrials | Marine Shipping

Today's Price

$25.45

Today's Fair Value

$37.45 +47.15%

Margin of Safety

+32.04%

Projected Value (5Y)

$60.32 +137.01%

Dividends Paid (5Y)

$9.75

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.5% | CAGR (5y): 49.69%

Diluted Shares Growth Rate

Regression: 4.57% | CAGR (5y): -0.08%

Dividend Growth Rate

Regression: 1.62% | CAGR (5y): 0.04%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.75x)

Discount Rate