DCF Calculator

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

Chatham Lodging Trust (CLDT-PA)

Real Estate | REIT - Hotel & Motel

Today's Price

$18.82

Today's Fair Value

$19.25 +2.28%

Margin of Safety

+2.23%

Projected Value (5Y)

$31.00 +64.72%

Dividends Paid (5Y)

$14.19

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.23% | CAGR (5y): -1.68%

Diluted Shares Growth Rate

Regression: 2.79% | CAGR (5y): 1.26%

Dividend Growth Rate

Regression: 19.85% | CAGR (5y): 28%

Exit Price Multiple

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

Discount Rate