DCF Calculator

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

Medalist Diversified REIT, Inc. (MDRR)

Real Estate | REIT - Diversified

Today's Price

$11.74

Today's Fair Value

$7.82 -33.39%

Margin of Safety

-50.13%

Projected Value (5Y)

$12.60 +7.33%

Dividends Paid (5Y)

$0.90

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.19% | CAGR (5y): 8.23%

Diluted Shares Growth Rate

Regression: 53% | CAGR (5y): 33.7%

Dividend Growth Rate

Regression: -41.08% | CAGR (5y): -15.85%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.71x)

Discount Rate