DCF Calculator

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

Postal Realty Trust, Inc. (PSTL)

Real Estate | REIT - Office

Today's Price

$21.58

Today's Fair Value

$18.22 -15.57%

Margin of Safety

-18.44%

Projected Value (5Y)

$29.35 +36.01%

Dividends Paid (5Y)

$6.98

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 29.2% | CAGR (5y): 17.85%

Diluted Shares Growth Rate

Regression: 26.54% | CAGR (5y): 28.25%

Dividend Growth Rate

Regression: 28.18% | CAGR (5y): 2.29%

Exit Price Multiple

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

Discount Rate