DCF Calculator

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

EPR Properties (EPR-PE)

Real Estate | REIT - Specialty

Today's Price

$31.12

Today's Fair Value

$22.45 -27.86%

Margin of Safety

-38.62%

Projected Value (5Y)

$36.15 +16.16%

Dividends Paid (5Y)

$12.39

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.18% | CAGR (5y): -2.39%

Diluted Shares Growth Rate

Regression: 2.08% | CAGR (5y): 0.13%

Dividend Growth Rate

Regression: 3.92% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.92x)

Discount Rate