DCF Calculator

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

Lamar Advertising Company (LAMR)

Real Estate | REIT - Specialty

Today's Price

$157.53

Today's Fair Value

$82.88 -47.39%

Margin of Safety

-90.07%

Projected Value (5Y)

$133.48 -15.27%

Dividends Paid (5Y)

$45.51

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.58% | CAGR (5y): -3.91%

Diluted Shares Growth Rate

Regression: 0.58% | CAGR (5y): 0.14%

Dividend Growth Rate

Regression: 9.49% | CAGR (5y): 17.26%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 9.92x)

Discount Rate