DCF Calculator

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

Easterly Government Properties, Inc. (DEA)

Real Estate | REIT - Office

Today's Price

$23.32

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: 8.63% | CAGR (5y): 0.37%

Diluted Shares Growth Rate

Regression: 12.51% | CAGR (5y): 7.41%

Dividend Growth Rate

Regression: 5.48% | CAGR (5y): -4.13%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.89x)

Discount Rate