DCF Calculator

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

SITE Centers Corp. (SITC)

Real Estate | REIT - Retail

Today's Price

$3.72

Today's Fair Value

$12.45 +234.68%

Margin of Safety

+70.12%

Projected Value (5Y)

$20.05 +438.98%

Dividends Paid (5Y)

$17.21

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -14.93% | CAGR (5y): -32.5%

Diluted Shares Growth Rate

Regression: 1.96% | CAGR (5y): 1.6%

Dividend Growth Rate

Regression: 3.5% | CAGR (5y): 45%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.31x)

Discount Rate