DCF Calculator

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

Lineage, Inc. (LINE)

Real Estate | REIT - Industrial

Today's Price

$36.26

Today's Fair Value

$44.09 +21.59%

Margin of Safety

+17.76%

Projected Value (5Y)

$71.00 +95.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.43% | CAGR (5y): 16.79%

Diluted Shares Growth Rate

Regression: 0.58% | CAGR (5y): 1.98%

Dividend Growth Rate

Regression: 136.2% | CAGR (5y): 136.2%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate