DCF Calculator

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

CBL & Associates Properties, Inc. (CBL)

Real Estate | REIT - Retail

Today's Price

$53.51

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -16.46% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -19.61% | CAGR (5y): -30.49%

Dividend Growth Rate

Regression: 25.5% | CAGR (5y): 39.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.54x)

Discount Rate