DCF Calculator

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

Maui Land & Pineapple Company, Inc. (MLP)

Real Estate | Real Estate - Development

Today's Price

$15.98

Today's Fair Value

$16.95 +6.07%

Margin of Safety

+5.72%

Projected Value (5Y)

$27.30 +70.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.77% | CAGR (5y): 11.24%

Diluted Shares Growth Rate

Regression: 0.53% | CAGR (5y): 0.71%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 9.33x)

Discount Rate