DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

AH Realty Trust, Inc. (AHH)

Real Estate | REIT - Diversified

Today's Price

$6.76

Today's Fair Value

$3.92 -42.01%

Margin of Safety

-72.45%

Projected Value (5Y)

$6.32 -6.51%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.92% | CAGR (5y): -1.41%

Diluted Shares Growth Rate

Regression: 11.13% | CAGR (5y): 12.19%

Dividend Growth Rate

Regression: 2.28% | CAGR (5y): -0.7%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.93x)

Discount Rate