CBL & ASSOCIATES PROPERTIES INC (CBL)
Real Estate Investment Trusts · Financial Services · $2.7B
Intrinsic Value (Consensus)
$54.45
Current Price
$86.80
Margin of Safety
-37.3%
37.3% Above Intrinsic Value
Value: $54
Price: $87
Valuation Model Estimates
Current Price: $86.80
DCF (Discounted Cash Flow)
$321.62
Graham Number
$34.40
Earnings Power Value
$42.14
Relative Value (P/E)
$86.80
Dividend Discount Model
$733.33
Consensus Value
$54.45
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.34
- EPS (Forward)
- $5.21
- Book Value
- $12.12
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 36.3%
- Debt/Equity
- 579%
- Revenue Growth
- -12.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 2.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance