Safehold, Inc.

SAFE US Real Estate Other Specialized REITs
S&P 600
$14.03
-2.30%
Delayed · cached 15 min

Fair value analysis

SAFE
Safehold, Inc.
Real EstateOther Specialized REITs
$14.03
Close used for this calculation
$30.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability23/25
Returns9/25
Balance Sheet8/25
Efficiency25/25
Growth22/25
Strong
Quality radar
65Prof.23/25Ret.9/25Eff.25/25B.Sht8/25Growth22/25

Consensus fair value

$30.36
Below FV
▲ +116.4% against the close used
Model range $16.05 – $38.26
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$16.05Fair value$30.36Bull$38.26
FairClose
52-week traded range
52W low $12.7652W high $17.17

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Safehold, Inc. closed at $14.03, 53.8% below the consensus fair value of $30.36 drawn from 8 valuation models.

Financial DNA score 65/100 — Strong. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$31.56
+124.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$34.99
+149.4%
√(22.5 × EPS × BVPS)
EPS=1.59, BVPS=34.22
P/E Fair Value
$31.80
+126.7%
EPS × 20x (sector P/E)
EPS=1.59, Sector P/E=20x
Peter Lynch (PEG)
$28.05
+99.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.59, g=17.6%
Dividend Discount (DDM)
$38.26
+172.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.71, r=10%, g=8%
Book Value (P/B)
$16.05
+14.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=34.22, ROE=4.7%, g=6%, r=10%
Reverse DCF
$14.03
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 17.6%
Margin of Safety
$24.59
+75.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=32.78, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.