DCF Calculator

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

Curbline Properties Corp. (CURB)

Real Estate | REIT - Retail

Today's Price

$28.79

Today's Fair Value

$38.91 +35.15%

Margin of Safety

+26.01%

Projected Value (5Y)

$62.67 +117.68%

Dividends Paid (5Y)

$3.15

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.69% | CAGR (5y): 16.93%

Diluted Shares Growth Rate

Regression: 0.14% | CAGR (5y): 0.12%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -4.11%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.33x)

Discount Rate