DCF Calculator

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

CTO Realty Growth, Inc. (CTO)

Real Estate | REIT - Diversified

Today's Price

$20.33

Today's Fair Value

$18.94 -6.84%

Margin of Safety

-7.34%

Projected Value (5Y)

$30.50 +50.02%

Dividends Paid (5Y)

$13.28

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 17.1% | CAGR (5y): 13.92%

Diluted Shares Growth Rate

Regression: 5.53% | CAGR (5y): 17.99%

Dividend Growth Rate

Regression: 54.97% | CAGR (5y): -2.53%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.86x)

Discount Rate