DCF Calculator

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

Seritage Growth Properties (SRG-PA)

Real Estate | REIT - Retail

Today's Price

$20.29

Today's Fair Value

$3.28 -83.83%

Margin of Safety

-518.60%

Projected Value (5Y)

$5.29 -73.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.26% | CAGR (5y): -17.71%

Diluted Shares Growth Rate

Regression: 7.15% | CAGR (5y): 8.01%

Dividend Growth Rate

Regression: 1.2% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.4x)

Discount Rate