DCF Calculator

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

Universal Health Realty Income Trust (UHT)

Real Estate | REIT - Healthcare Facilities

Today's Price

$38.25

Today's Fair Value

$27.30 -28.63%

Margin of Safety

-40.11%

Projected Value (5Y)

$43.97 +14.95%

Dividends Paid (5Y)

$15.49

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.65% | CAGR (5y): -1.68%

Diluted Shares Growth Rate

Regression: 0.34% | CAGR (5y): 0.14%

Dividend Growth Rate

Regression: 1.46% | CAGR (5y): 1.39%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.14x)

Discount Rate