DCF Calculator

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

Four Corners Property Trust, Inc. (FCPT)

Real Estate | REIT - Retail

Today's Price

$22.47

Today's Fair Value

$43.33 +92.83%

Margin of Safety

+48.14%

Projected Value (5Y)

$69.79 +210.59%

Dividends Paid (5Y)

$21.16

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 28.13% | CAGR (5y): 13.21%

Diluted Shares Growth Rate

Regression: 6.61% | CAGR (5y): 7.53%

Dividend Growth Rate

Regression: -2.16% | CAGR (5y): 21.48%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.84x)

Discount Rate