DCF Calculator

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

FRP Holdings, Inc. (FRPH)

Real Estate | Real Estate - Services

Today's Price

$18.75

Today's Fair Value

$23.12 +23.31%

Margin of Safety

+18.90%

Projected Value (5Y)

$37.23 +98.56%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.4% | CAGR (5y): 1.21%

Diluted Shares Growth Rate

Regression: -0.61% | CAGR (5y): -0.12%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.2x)

Discount Rate