DCF Calculator

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

Community Healthcare Trust Incorporated (CHCT)

Real Estate | REIT - Healthcare Facilities

Today's Price

$13.05

Today's Fair Value

$14.47 +10.88%

Margin of Safety

+9.81%

Projected Value (5Y)

$23.30 +78.54%

Dividends Paid (5Y)

$10.22

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.32% | CAGR (5y): -1.95%

Diluted Shares Growth Rate

Regression: 14.08% | CAGR (5y): 4.47%

Dividend Growth Rate

Regression: 11.82% | CAGR (5y): 0.52%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.28x)

Discount Rate