DCF Calculator

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

Tritax Big Box REIT plc (TTBXF)

Real Estate | REIT - Industrial

Today's Price

$1.95

Today's Fair Value

$1.84 -5.64%

Margin of Safety

-5.98%

Projected Value (5Y)

$2.96 +51.79%

Dividends Paid (5Y)

$0.64

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15.7% | CAGR (5y): 8.29%

Diluted Shares Growth Rate

Regression: 5.28% | CAGR (5y): 8.13%

Dividend Growth Rate

Regression: 8.4% | CAGR (5y): 3.93%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.79x)

Discount Rate