DCF Calculator

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

Sunstone Hotel Investors, Inc. (SHO-PH)

Real Estate | REIT - Hotel & Motel

Today's Price

$20.27

Today's Fair Value

$19.37 -4.44%

Margin of Safety

-4.65%

Projected Value (5Y)

$31.19 +53.87%

Dividends Paid (5Y)

$12.02

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: 16.5% | CAGR (5y): 23.15%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.05x)

Discount Rate