DCF Calculator

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

Omega Healthcare Investors, Inc. (OHI)

Real Estate | REIT - Healthcare Facilities

Today's Price

$46.98

Today's Fair Value

$30.26 -35.59%

Margin of Safety

-55.25%

Projected Value (5Y)

$48.74 +3.75%

Dividends Paid (5Y)

$13.91

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.51% | CAGR (5y): 6.12%

Diluted Shares Growth Rate

Regression: 4.52% | CAGR (5y): 5.73%

Dividend Growth Rate

Regression: 2.61% | CAGR (5y): 0.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.08x)

Discount Rate