DCF Calculator

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

Prologis Property Mexico, S.A. de C.V. (FBBPF)

Real Estate | REIT - Industrial

Today's Price

$4.55

Today's Fair Value

$80.96 +1679.34%

Margin of Safety

+94.38%

Projected Value (5Y)

$130.38 +2765.49%

Dividends Paid (5Y)

$1.13

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.61% | CAGR (5y): 27.48%

Diluted Shares Growth Rate

Regression: 5.77% | CAGR (5y): -5.32%

Dividend Growth Rate

Regression: 19.3% | CAGR (5y): 10.37%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 218.33x)

Discount Rate