DCF Calculator

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

Service Properties Trust (SVC)

Real Estate | REIT - Hotel & Motel

Today's Price

$6.21

Today's Fair Value

$1.47 -76.33%

Margin of Safety

-322.45%

Projected Value (5Y)

$2.36 -62%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -13.77% | CAGR (5y): -14.97%

Diluted Shares Growth Rate

Regression: 0.66% | CAGR (5y): 0.19%

Dividend Growth Rate

Regression: -23.56% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.84x)

Discount Rate