DCF Calculator

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

Office Properties Income Trust (OPI)

Real Estate | REIT - Office

Today's Price

$13.48

Today's Fair Value

$0.75 -94.44%

Margin of Safety

-1697.33%

Projected Value (5Y)

$1.21 -91.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.59% | CAGR (5y): -19.66%

Diluted Shares Growth Rate

Regression: 14.73% | CAGR (5y): 8.36%

Dividend Growth Rate

Regression: -29.7% | CAGR (5y): -57.64%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.57x)

Discount Rate