DCF Calculator

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

Summit Hotel Properties, Inc. (INN-PE)

Real Estate | REIT - Hotel & Motel

Today's Price

$17.42

Today's Fair Value

$11.77 -32.43%

Margin of Safety

-48.00%

Projected Value (5Y)

$18.96 +8.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.07% | CAGR (5y): 3.09%

Diluted Shares Growth Rate

Regression: 2.65% | CAGR (5y): 0.51%

Dividend Growth Rate

Regression: 1.56% | CAGR (5y): -0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.55x)

Discount Rate