DCF Calculator

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

Kimco Realty Corporation (KIM)

Real Estate | REIT - Retail

Today's Price

$22.54

Today's Fair Value

$17.34 -23.07%

Margin of Safety

-29.99%

Projected Value (5Y)

$27.92 +23.87%

Dividends Paid (5Y)

$5.99

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.86% | CAGR (5y): 12.48%

Diluted Shares Growth Rate

Regression: 6.01% | CAGR (5y): 9.32%

Dividend Growth Rate

Regression: 0.49% | CAGR (5y): 9.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.33x)

Discount Rate