DCF Calculator

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

Ashford Hospitality Trust, Inc. (AHT-PD)

Real Estate | REIT - Hotel & Motel

Today's Price

$5.01

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -34.66% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 67.64% | CAGR (5y): 106.82%

Dividend Growth Rate

Regression: 1.59% | CAGR (5y): -29.23%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.04x)

Discount Rate