DCF Calculator

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

Hudson Pacific Properties, Inc. (HPP)

Real Estate | REIT - Office

Today's Price

$10.54

Today's Fair Value

$2.90 -72.49%

Margin of Safety

-263.45%

Projected Value (5Y)

$4.67 -55.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.63% | CAGR (5y): -6.01%

Diluted Shares Growth Rate

Regression: 6.56% | CAGR (5y): 15.34%

Dividend Growth Rate

Regression: -1.66% | CAGR (5y): -36.9%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.24x)

Discount Rate