DCF Calculator

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

SL Green Realty Corp. (SLG-PI)

Real Estate | REIT - Office

Today's Price

$21.05

Today's Fair Value

$10.08 -52.11%

Margin of Safety

-108.83%

Projected Value (5Y)

$16.24 -22.85%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -6.88% | CAGR (5y): -4.55%

Diluted Shares Growth Rate

Regression: -3.8% | CAGR (5y): -0.19%

Dividend Growth Rate

Regression: 1.59% | CAGR (5y): -0.06%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.34x)

Discount Rate