Fair value (multi-method)
Four independent methods triangulate what SKT is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$92.84
Method range
$5.78 – $92.84
median $34.95
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $92.84 | +150.31% |
| Exit multiple | $31.56 | -14.91% |
| Analyst target | $38.33 | +3.34% |
| Graham number | $5.78 | -84.42% |
- Forward DCF$92.84
- Exit multiple$31.56
- Analyst target$38.33
- Graham number$5.78
Stock price
$37.09
FCF / share (TTM)
$0.14
3Y FCF CAGR
11.2%
Fair value @ hist. growth
$3.69
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
44.0%
per year over your projection horizon
Margin of safety -905.8% vs hist-growth DCF
Historical 3Y CAGR
11.2%
Your model implies
44.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 11% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.0% | 39.8% | 38.8% | 37.8% | 36.6% | 35.3% |
| 9.0% | 42.8% | 41.9% | 41.0% | 40.0% | 38.9% |
| 10.0% | 45.6% | 44.8% | 44.0% | 43.1% | 42.2% |
| 11.0% | 48.2% | 47.5% | 46.8% | 46.0% | 45.2% |
| 12.0% | 50.7% | 50.1% | 49.4% | 48.7% | 48.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$1.7B
Total debt − cash
Beta
1.09
Vs market benchmark
Frequently asked questions
Tanger (SKT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation