DCF Calculator

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

Essex Property Trust, Inc. (ESS)

Real Estate | REIT - Residential

Today's Price

$264.18

Today's Fair Value

$180.31 -31.75%

Margin of Safety

-46.51%

Projected Value (5Y)

$290.39 +9.92%

Dividends Paid (5Y)

$58.98

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.33% | CAGR (5y): -2.31%

Diluted Shares Growth Rate

Regression: -0.23% | CAGR (5y): -0.34%

Dividend Growth Rate

Regression: 6.44% | CAGR (5y): 4.37%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.94x)

Discount Rate