DCF Calculator

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

Vornado Realty Trust (VNO-PL)

Real Estate | REIT - Office

Today's Price

$16.32

Today's Fair Value

$14.13 -13.42%

Margin of Safety

-15.50%

Projected Value (5Y)

$22.75 +39.4%

Dividends Paid (5Y)

$7.02

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.1% | CAGR (5y): -1.76%

Diluted Shares Growth Rate

Regression: 0.21% | CAGR (5y): 0.06%

Dividend Growth Rate

Regression: 1.61% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.49x)

Discount Rate