DCF Calculator

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

Vornado Realty Trust (VNO-PO)

Real Estate | REIT - Office

Today's Price

$13.05

Today's Fair Value

$11.77 -9.81%

Margin of Safety

-10.88%

Projected Value (5Y)

$18.95 +45.21%

Dividends Paid (5Y)

$5.47

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: -0.55% | CAGR (5y): -0.67%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.42x)

Discount Rate