$80.36
Above FV▼ -29.7% against the close used
Model range $29.11 – $124.37
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$29.11Fair value$80.36Bull$124.37
FairClose
52-week traded range
52W low $94.8752W high $127.13
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Federal Realty Investment Trust closed at $114.36, 42.3% above the consensus fair value of $80.36 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 24.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$79.18
-30.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.2%, r=10%, tg=3%, n=10yr
Graham Number
$63.46
-44.5%
√(22.5 × EPS × BVPS)
EPS=4.68, BVPS=38.25 · outside Graham range (P/E 24.4, P/B 3) — asset-light, treat as a rough floor
P/E Fair Value
$93.60
-18.2%
EPS × 20x (sector P/E)
EPS=4.68, Sector P/E=20x
Peter Lynch (PEG)
$29.11
-74.5%
EPS × Growth% (PEG = 1 is fair)
EPS=4.68, g=6.2%
EV/EBITDA
$89.50
-21.7%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=970.04M
Dividend Discount (DDM)
$124.37
+8.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.43, r=10%, g=6.2%
Book Value (P/B)
$61.29
-46.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38.25, ROE=12.4%, g=6%, r=10%
Reverse DCF
$114.36
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 6.2%
Margin of Safety
$59.06
-48.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=78.75, 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.