DCF Calculator

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

MacKenzie Realty Capital, Inc. (MKZR)

Real Estate | REIT - Diversified

Today's Price

$1.36

Today's Fair Value

$5.49 +303.68%

Margin of Safety

+75.23%

Projected Value (5Y)

$8.84 +550%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.12% | CAGR (5y): -2.99%

Diluted Shares Growth Rate

Regression: 1.02% | CAGR (5y): 1.94%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -40%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.27x)

Discount Rate