DCF Calculator

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

National Healthcare Properties, Inc. (NHP) (NHP)

Real Estate | REIT - Healthcare Facilities

Today's Price

$15.08

Today's Fair Value

$27.38 +81.56%

Margin of Safety

+44.92%

Projected Value (5Y)

$44.09 +192.37%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.39% | CAGR (5y): 32.99%

Diluted Shares Growth Rate

Regression: 0.06% | CAGR (5y): 0.06%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.89x)

Discount Rate