DCF Calculator

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

Sabra Health Care REIT, Inc. (SBRA)

Real Estate | REIT - Healthcare Facilities

Today's Price

$19.76

Today's Fair Value

$8.19 -58.55%

Margin of Safety

-141.27%

Projected Value (5Y)

$13.19 -33.25%

Dividends Paid (5Y)

$5.73

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.88% | CAGR (5y): -4.04%

Diluted Shares Growth Rate

Regression: 14.59% | CAGR (5y): 3.36%

Dividend Growth Rate

Regression: -1.85% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.2x)

Discount Rate