DCF Calculator

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

National Healthcare Properties, Inc. (NHPBP)

Real Estate | REIT - Healthcare Facilities

Today's Price

$25.44

Today's Fair Value

$13.42 -47.25%

Margin of Safety

-89.57%

Projected Value (5Y)

$21.62 -15.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -7.37% | CAGR (5y): 1.03%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 99.93% | CAGR (5y): 99.93%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.48x)

Discount Rate