DCF Calculator

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

American Homes 4 Rent (AMH-PH)

Real Estate | REIT - Residential

Today's Price

$21.67

Today's Fair Value

$19.04 -12.14%

Margin of Safety

-13.81%

Projected Value (5Y)

$30.67 +41.53%

Dividends Paid (5Y)

$7.77

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: -0.29% | CAGR (5y): -0.03%

Exit Price Multiple

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

Discount Rate