DCF Calculator

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

Braemar Hotels & Resorts Inc. (BHR-PD)

Real Estate | REIT - Hotel & Motel

Today's Price

$15.25

Today's Fair Value

$5.64 -63.02%

Margin of Safety

-170.39%

Projected Value (5Y)

$9.08 -40.46%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.5% | CAGR (5y): 1.43%

Diluted Shares Growth Rate

Regression: 11.33% | CAGR (5y): 14.73%

Dividend Growth Rate

Regression: 1.24% | CAGR (5y): -0.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.47x)

Discount Rate