DCF Calculator

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

Wheeler Real Estate Investment Trust, Inc. (WHLRP)

Real Estate | REIT - Retail

Today's Price

$12.80

Today's Fair Value

$6244.07 +48681.8%

Margin of Safety

+99.80%

Projected Value (5Y)

$10056.13 +78463.52%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.81% | CAGR (5y): 1.25%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: n/a)

Discount Rate