CEDAR REALTY TRUST, INC. (CDR-PC)
Real Estate Investment Trusts · Financial Services · $217M
Intrinsic Value (Consensus)
$15.55
Current Price
$15.80
Margin of Safety
-1.6%
1.6% Above Intrinsic Value
Value: $16
Price: $16
Valuation Model Estimates
Current Price: $15.80
DCF (Discounted Cash Flow)
$23.17
Graham Number
$2.87
Earnings Power Value
$7.67
Relative Value (P/E)
$15.80
Dividend Discount Model
$6506.67
Consensus Value
$15.55
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)
- $0.79
- EPS (Forward)
- $0.95
- Book Value
- $0.46
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- -29.4%
- Debt/Equity
- 2200%
- Revenue Growth
- -14.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 123.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance