$33.60
Near FV▲ +7.5% against the close used
Model range $10.95 – $127.49
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$10.95Fair value$33.60Bull$127.49
FairClose
52-week traded range
52W low $29.6152W high $37.88
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Saul Centers, Inc. closed at $31.27, 6.9% below the consensus fair value of $33.60 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 28.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$21.64
-30.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$17.24
-44.9%
√(22.5 × EPS × BVPS)
EPS=1.09, BVPS=12.12 · outside Graham range (P/E 28.7, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
$21.80
-30.3%
EPS × 20x (sector P/E)
EPS=1.09, Sector P/E=20x
Peter Lynch (PEG)
$10.95
-65.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1.09, g=10.1%
EV/EBITDA
$97.58
+212.1%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=254.1M
Dividend Discount (DDM)
$127.49
+307.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.36, r=10%, g=8%
Book Value (P/B)
$20.24
-35.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12.12, ROE=12.7%, g=6%, r=10%
Reverse DCF
$31.27
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 10.1%
Margin of Safety
$15.17
-51.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20.23, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.