DCF Calculator

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

Apple Hospitality REIT, Inc. (APLE)

Real Estate | REIT - Hotel & Motel

Today's Price

$18.52

Today's Fair Value

$13.57 -26.73%

Margin of Safety

-36.48%

Projected Value (5Y)

$21.86 +18.03%

Dividends Paid (5Y)

$8.39

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.36% | CAGR (5y): 0.32%

Diluted Shares Growth Rate

Regression: 2.21% | CAGR (5y): 1.24%

Dividend Growth Rate

Regression: -1.08% | CAGR (5y): 100%

Exit Price Multiple

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

Discount Rate