DCF Calculator

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

Hudson Pacific Properties, Inc. (HPP-PC)

Real Estate | REIT - Office

Today's Price

$13.73

Today's Fair Value

$2.17 -84.2%

Margin of Safety

-532.72%

Projected Value (5Y)

$3.50 -74.51%

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: 2.82% | CAGR (5y): 3.45%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.18x)

Discount Rate