DCF Calculator

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

Highwoods Properties, Inc. (HIW)

Real Estate | REIT - Office

Today's Price

$30.98

Today's Fair Value

$24.79 -19.98%

Margin of Safety

-24.97%

Projected Value (5Y)

$39.92 +28.86%

Dividends Paid (5Y)

$10.24

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.25% | CAGR (5y): 0.77%

Diluted Shares Growth Rate

Regression: 0.86% | CAGR (5y): 0.71%

Dividend Growth Rate

Regression: 1.29% | CAGR (5y): 0.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.23x)

Discount Rate