DCF Calculator

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

Kimco Realty Corporation (KIM)

Real Estate | REIT - Retail

Today's Price

$24.84

Today's Fair Value

$13.85 -44.24%

Margin of Safety

-79.35%

Projected Value (5Y)

$22.30 -10.23%

Dividends Paid (5Y)

$6.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.71% | CAGR (5y): 0.29%

Diluted Shares Growth Rate

Regression: 6.01% | CAGR (5y): 9.32%

Dividend Growth Rate

Regression: 0.6% | CAGR (5y): 9.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.33x)

Discount Rate