DCF Calculator

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

Sunstone Hotel Investors, Inc. (SHO-PI)

Real Estate | REIT - Hotel & Motel

Today's Price

$19.34

Today's Fair Value

$19.07 -1.4%

Margin of Safety

-1.42%

Projected Value (5Y)

$30.72 +58.84%

Dividends Paid (5Y)

$12.49

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: 25.93% | CAGR (5y): 36.95%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.95x)

Discount Rate