DCF Calculator

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

Americold Realty Trust, Inc. (COLD)

Real Estate | REIT - Industrial

Today's Price

$14.62

Today's Fair Value

$8.03 -45.08%

Margin of Safety

-82.07%

Projected Value (5Y)

$12.94 -11.49%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 28.27% | CAGR (5y): -8.71%

Diluted Shares Growth Rate

Regression: 18.19% | CAGR (5y): 6.66%

Dividend Growth Rate

Regression: 5.01% | CAGR (5y): 1.12%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.91x)

Discount Rate