DCF Calculator

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

Federal Realty Investment Trust (FRT)

Real Estate | REIT - Retail

Today's Price

$110.19

Today's Fair Value

$90.09 -18.24%

Margin of Safety

-22.31%

Projected Value (5Y)

$145.09 +31.67%

Dividends Paid (5Y)

$24.07

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.55% | CAGR (5y): 4.92%

Diluted Shares Growth Rate

Regression: 2.13% | CAGR (5y): 2.6%

Dividend Growth Rate

Regression: 3.18% | CAGR (5y): 1.37%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.62x)

Discount Rate