DCF Calculator

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

Independence Realty Trust, Inc. (IRT)

Real Estate | REIT - Residential

Today's Price

$14.72

Today's Fair Value

$18.07 +22.76%

Margin of Safety

+18.54%

Projected Value (5Y)

$29.10 +97.69%

Dividends Paid (5Y)

$3.99

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 30.46% | CAGR (5y): 36.05%

Diluted Shares Growth Rate

Regression: 20.62% | CAGR (5y): 19.9%

Dividend Growth Rate

Regression: 3% | CAGR (5y): 7.84%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.12x)

Discount Rate