KIM Kimco Realty Corporation
Real Estate
Price
$23.98
Intrinsic value
$2.89
Buy price
$2.31
Discount
-730.9%
DCF walkthrough
Near-term growth (g1)7.39%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,179,106,000.00
- Total debt
- $8,858,840,064.00
- Cash & STI
- $702,396,032.00
- Shares out.
- 671,961,000
Overvalued
Intrinsic value$2.88
Buy price (with MOS)$2.31
Current price$23.98
Discount to intrinsic value-731.6%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 4.4%
- Current ROE
- 5.6%
- Minimum ROE
- 1.3%
Debt quality
MODERATE- Debt / Equity
- 0.85x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.06x
Technical chart
Confluence: WEAK (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 87.5%
- Public economic interest
- 98.3%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.