DCF Calculator

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

Braemar Hotels & Resorts Inc. (BHR)

Real Estate | REIT - Hotel & Motel

Today's Price

$1.81

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.57% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 11.33% | CAGR (5y): 14.73%

Dividend Growth Rate

Regression: -9.5% | CAGR (5y): 49.53%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.45x)

Discount Rate