DCF Calculator

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

Sila Realty Trust, Inc. (SILA)

Real Estate | REIT - Healthcare Facilities

Today's Price

$30.36

Today's Fair Value

$11.87 -60.9%

Margin of Safety

-155.77%

Projected Value (5Y)

$19.12 -37.02%

Dividends Paid (5Y)

$9.04

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -4.97% | CAGR (5y): -4.36%

Diluted Shares Growth Rate

Regression: 13.08% | CAGR (5y): 0.04%

Dividend Growth Rate

Regression: 10.04% | CAGR (5y): 0.01%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.99x)

Discount Rate