DCF Calculator

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

Ryman Hospitality Properties, Inc. (RHP)

Real Estate | REIT - Hotel & Motel

Today's Price

$134.50

Today's Fair Value

$130.85 -2.71%

Margin of Safety

-2.79%

Projected Value (5Y)

$210.74 +56.68%

Dividends Paid (5Y)

$41.93

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.07% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.44% | CAGR (5y): 3.71%

Dividend Growth Rate

Regression: -2.82% | CAGR (5y): 163.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 6.61x)

Discount Rate