DCF Calculator

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

Transcontinental Realty Investors, Inc. (TCI)

Real Estate | Real Estate - Services

Today's Price

$49.93

Today's Fair Value

$57.74 +15.64%

Margin of Safety

+13.53%

Projected Value (5Y)

$92.99 +86.24%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 17.14% | CAGR (5y): 19.56%

Diluted Shares Growth Rate

Regression: -0.12% | CAGR (5y): 0%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.4x)

Discount Rate