DCF Calculator

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

American Healthcare REIT, Inc. (AHR)

Real Estate | REIT - Healthcare Facilities

Today's Price

$53.15

Today's Fair Value

$40.23 -24.31%

Margin of Safety

-32.12%

Projected Value (5Y)

$64.79 +21.9%

Dividends Paid (5Y)

$7.16

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 21.38% | CAGR (5y): 18.69%

Diluted Shares Growth Rate

Regression: 13.17% | CAGR (5y): 20.35%

Dividend Growth Rate

Regression: 15.47% | CAGR (5y): 15.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.37x)

Discount Rate