DCF Calculator

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

Five Point Holdings, LLC (FPH)

Real Estate | Real Estate - Development

Today's Price

$4.28

Today's Fair Value

$2.20 -48.6%

Margin of Safety

-94.55%

Projected Value (5Y)

$3.55 -17.06%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.54% | CAGR (5y): 5.1%

Diluted Shares Growth Rate

Regression: 14.02% | CAGR (5y): 17.47%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.15x)

Discount Rate