DCF Calculator

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

Alpine Income Property Trust, Inc. (PINE)

Real Estate | REIT - Retail

Today's Price

$17.48

Today's Fair Value

$14.67 -16.08%

Margin of Safety

-19.15%

Projected Value (5Y)

$23.62 +35.13%

Dividends Paid (5Y)

$7.06

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.84% | CAGR (5y): 10.41%

Diluted Shares Growth Rate

Regression: 9.48% | CAGR (5y): 12.03%

Dividend Growth Rate

Regression: 8.06% | CAGR (5y): 4.63%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.86x)

Discount Rate