DCF Calculator

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

Lamar Advertising Company (LAMR)

Real Estate | REIT - Specialty

Today's Price

$145.48

Today's Fair Value

$82.26 -43.46%

Margin of Safety

-76.85%

Projected Value (5Y)

$132.48 -8.94%

Dividends Paid (5Y)

$45.48

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.58% | CAGR (5y): -3.91%

Diluted Shares Growth Rate

Regression: 0.58% | CAGR (5y): 0.14%

Dividend Growth Rate

Regression: 9.43% | CAGR (5y): 17.26%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 9.81x)

Discount Rate