DCF Calculator

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

Logistic Properties of The Americas (LPA)

Real Estate | Real Estate - Development

Today's Price

$3.24

Today's Fair Value

$17.09 +427.47%

Margin of Safety

+81.04%

Projected Value (5Y)

$27.53 +749.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.57% | CAGR (5y): 10.4%

Diluted Shares Growth Rate

Regression: -15.02% | CAGR (5y): -28.34%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.74x)

Discount Rate