DCF Calculator

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

First Capital Real Estate Investment Trust (FCXXF)

Real Estate | REIT - Retail

Today's Price

$16.40

Today's Fair Value

$11.52 -29.76%

Margin of Safety

-42.36%

Projected Value (5Y)

$18.56 +13.17%

Dividends Paid (5Y)

$3.57

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.07% | CAGR (5y): -0.88%

Diluted Shares Growth Rate

Regression: -1.78% | CAGR (5y): -4.69%

Dividend Growth Rate

Regression: -2.5% | CAGR (5y): 10.2%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.86x)

Discount Rate