DCF Calculator

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

Alexandria Real Estate Equities, Inc. (ARE)

Real Estate | REIT - Office

Today's Price

$53.67

Today's Fair Value

$59.96 +11.72%

Margin of Safety

+10.49%

Projected Value (5Y)

$96.57 +79.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.19% | CAGR (5y): 3.44%

Diluted Shares Growth Rate

Regression: 10.14% | CAGR (5y): 6.14%

Dividend Growth Rate

Regression: 5.76% | CAGR (5y): -4.41%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.88x)

Discount Rate