DCF Calculator

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

Vornado Realty Trust (VNO-PM)

Real Estate | REIT - Office

Today's Price

$15.90

Today's Fair Value

$13.91 -12.52%

Margin of Safety

-14.31%

Projected Value (5Y)

$22.40 +40.88%

Dividends Paid (5Y)

$6.67

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: 1.49% | CAGR (5y): -0.04%

Exit Price Multiple

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

Discount Rate