DCF Calculator

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

AH Realty Trust, Inc. (AHRT)

Real Estate | REIT - Diversified

Today's Price

$6.08

Today's Fair Value

$3.36 -44.74%

Margin of Safety

-80.95%

Projected Value (5Y)

$5.41 -11.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.33% | CAGR (5y): -1.41%

Diluted Shares Growth Rate

Regression: 12.59% | CAGR (5y): 6.93%

Dividend Growth Rate

Regression: 1.23% | CAGR (5y): -0.7%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.16x)

Discount Rate