DCF Calculator

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

Healthpeak Properties, Inc. (DOC)

Real Estate | REIT - Healthcare Facilities

Today's Price

$19.03

Today's Fair Value

$22.84 +20.02%

Margin of Safety

+16.68%

Projected Value (5Y)

$36.78 +93.27%

Dividends Paid (5Y)

$5.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 23.24% | CAGR (5y): 5.02%

Diluted Shares Growth Rate

Regression: 4.02% | CAGR (5y): 5.56%

Dividend Growth Rate

Regression: -3.56% | CAGR (5y): -11.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.56x)

Discount Rate