DCF Calculator

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

DiamondRock Hospitality Company (DRH)

Real Estate | REIT - Hotel & Motel

Today's Price

$14.25

Today's Fair Value

$7.37 -48.28%

Margin of Safety

-93.35%

Projected Value (5Y)

$11.87 -16.7%

Dividends Paid (5Y)

$3.93

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.99% | CAGR (5y): 0.03%

Diluted Shares Growth Rate

Regression: 0.57% | CAGR (5y): 0.65%

Dividend Growth Rate

Regression: -6.09% | CAGR (5y): 96.8%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.16x)

Discount Rate