DCF Calculator

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

Easterly Government Properties, Inc. (DEA)

Real Estate | REIT - Office

Today's Price

$22.33

Today's Fair Value

$16.01 -28.3%

Margin of Safety

-39.48%

Projected Value (5Y)

$25.79 +15.49%

Dividends Paid (5Y)

$9.16

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.31% | CAGR (5y): -0.34%

Diluted Shares Growth Rate

Regression: 12.51% | CAGR (5y): 7.41%

Dividend Growth Rate

Regression: 5.53% | CAGR (5y): -4.13%

Exit Price Multiple

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

Discount Rate