DCF Calculator

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

American Homes 4 Rent (AMH-PG)

Real Estate | REIT - Residential

Today's Price

$20.38

Today's Fair Value

$18.71 -8.19%

Margin of Safety

-8.93%

Projected Value (5Y)

$30.13 +47.84%

Dividends Paid (5Y)

$8.22

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.8% | CAGR (5y): 3.81%

Diluted Shares Growth Rate

Regression: 5.62% | CAGR (5y): 3.85%

Dividend Growth Rate

Regression: 9.17% | CAGR (5y): 0.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.11x)

Discount Rate