DCF Calculator

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

Medical Properties Trust, Inc. (MPT)

Real Estate | REIT - Healthcare Facilities

Today's Price

$2.26

Today's Fair Value

$1.68 -25.66%

Margin of Safety

-34.52%

Projected Value (5Y)

$2.71 +19.91%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.9% | CAGR (5y): -11.17%

Diluted Shares Growth Rate

Regression: 10.82% | CAGR (5y): 2.52%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 50%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.62x)

Discount Rate