DCF Calculator

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

CTO Realty Growth, Inc. (CTO)

Real Estate | REIT - Diversified

Today's Price

$19.69

Today's Fair Value

$17.27 -12.29%

Margin of Safety

-14.01%

Projected Value (5Y)

$27.82 +41.29%

Dividends Paid (5Y)

$13.28

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 16.98% | CAGR (5y): 9.38%

Diluted Shares Growth Rate

Regression: 5.53% | CAGR (5y): 17.99%

Dividend Growth Rate

Regression: 55.39% | CAGR (5y): -2.53%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.87x)

Discount Rate