DCF Calculator

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

Diversified Healthcare Trust (DHCNL)

Real Estate | REIT - Healthcare Facilities

Today's Price

$19.74

Today's Fair Value

$4.71 -76.14%

Margin of Safety

-319.11%

Projected Value (5Y)

$7.58 -61.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -6.24% | CAGR (5y): -8.77%

Diluted Shares Growth Rate

Regression: 0.2% | CAGR (5y): 0.21%

Dividend Growth Rate

Regression: 1.6% | CAGR (5y): -0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.72x)

Discount Rate