DCF Calculator

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

EPR Properties (EPR-PG)

Real Estate | REIT - Specialty

Today's Price

$18.60

Today's Fair Value

$18.24 -1.94%

Margin of Safety

-1.97%

Projected Value (5Y)

$29.37 +57.9%

Dividends Paid (5Y)

$12.58

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: 57.01% | CAGR (5y): 58.83%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.65x)

Discount Rate