DCF Calculator

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

Four Corners Property Trust, Inc. (FCPT)

Real Estate | REIT - Retail

Today's Price

$22.44

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: 28.88% | CAGR (5y): 13.81%

Diluted Shares Growth Rate

Regression: 6.61% | CAGR (5y): 7.53%

Dividend Growth Rate

Regression: -1.36% | CAGR (5y): 24.75%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.87x)

Discount Rate