DCF Calculator

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

Seaport Entertainment Group Inc. (SEG)

Real Estate | Real Estate - Services

Today's Price

$22.88

Today's Fair Value

$12.60 -44.93%

Margin of Safety

-81.59%

Projected Value (5Y)

$20.30 -11.28%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.87% | CAGR (5y): 2.94%

Diluted Shares Growth Rate

Regression: -2.97% | CAGR (5y): 0.27%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.62x)

Discount Rate