DCF Calculator

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

Sunstone Hotel Investors, Inc. (SHO)

Real Estate | REIT - Hotel & Motel

Today's Price

$12.79

Today's Fair Value

$7.76 -39.33%

Margin of Safety

-64.82%

Projected Value (5Y)

$12.49 -2.35%

Dividends Paid (5Y)

$3.14

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.68% | CAGR (5y): -2.21%

Diluted Shares Growth Rate

Regression: -0.86% | CAGR (5y): -2.09%

Dividend Growth Rate

Regression: 0.23% | CAGR (5y): 63.81%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1x)

Discount Rate