DCF Calculator

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

Kimco Realty Corporation (KIM-PL)

Real Estate | REIT - Retail

Today's Price

$18.83

Today's Fair Value

$14.71 -21.88%

Margin of Safety

-28.01%

Projected Value (5Y)

$23.69 +25.81%

Dividends Paid (5Y)

$7.27

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: 10.53% | CAGR (5y): -0.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.34x)

Discount Rate