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)
$92.27
Method range
$5.78 – $92.27
median $35.81
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 | $92.27 | +122.76% |
| Exit multiple | $31.62 | -23.67% |
| Analyst target | $40.00 | -3.43% |
| Graham number | $5.78 | -86.05% |
- Forward DCF$92.27
- Exit multiple$31.62
- Analyst target$40.00
- Graham number$5.78
Stock price
$41.42
FCF / share (TTM)
$0.14
3Y FCF CAGR
11.2%
Fair value @ hist. growth
$3.67
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
45.8%
per year over your projection horizon
Margin of safety -1,029.3% vs hist-growth DCF
Historical 3Y CAGR
11.2%
Your model implies
45.8%
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% | 41.6% | 40.6% | 39.5% | 38.3% | 37.0% |
| 9.0% | 44.6% | 43.7% | 42.8% | 41.8% | 40.7% |
| 10.0% | 47.4% | 46.6% | 45.8% | 44.9% | 44.0% |
| 11.0% | 50.1% | 49.4% | 48.6% | 47.8% | 47.0% |
| 12.0% | 52.6% | 52.0% | 51.3% | 50.6% | 49.9% |
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
$1.67B
Total debt − cash
Beta
1.07
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
- Buybacks0.52% TTM
- Dividend Profile2.87% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.