DCF Calculator

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

Link Real Estate Investment Trust (LKREF)

Real Estate | REIT - Retail

Today's Price

$5.18

Today's Fair Value

$2.36 -54.44%

Margin of Safety

-119.49%

Projected Value (5Y)

$3.80 -26.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.33% | CAGR (5y): -1.3%

Diluted Shares Growth Rate

Regression: 1.24% | CAGR (5y): 4.01%

Dividend Growth Rate

Regression: -4.42% | CAGR (5y): -3.06%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.61x)

Discount Rate