DCF Calculator

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

Strawberry Fields REIT, Inc. (STRW)

Real Estate | REIT - Healthcare Facilities

Today's Price

$12.70

Today's Fair Value

$4.07 -67.95%

Margin of Safety

-212.04%

Projected Value (5Y)

$6.56 -48.35%

Dividends Paid (5Y)

$4.74

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.09% | CAGR (5y): -1.58%

Diluted Shares Growth Rate

Regression: 10.41% | CAGR (5y): 16.64%

Dividend Growth Rate

Regression: 15.83% | CAGR (5y): 15.35%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.45x)

Discount Rate