DCF Calculator

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

Corporación Inmobiliaria Vesta, S.A.B. de C.V. (VTMX)

Real Estate | Real Estate - Development

Today's Price

$32.85

Today's Fair Value

$32.16 -2.1%

Margin of Safety

-2.15%

Projected Value (5Y)

$51.80 +57.69%

Dividends Paid (5Y)

$7.25

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.85% | CAGR (5y): 17.51%

Diluted Shares Growth Rate

Regression: 3.82% | CAGR (5y): 8.46%

Dividend Growth Rate

Regression: 59.34% | CAGR (5y): 66.35%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1x)

Discount Rate