DCF Calculator

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

Diversified Healthcare Trust (DHC)

Real Estate | REIT - Healthcare Facilities

Today's Price

$8.10

Today's Fair Value

$0.82 -89.88%

Margin of Safety

-887.80%

Projected Value (5Y)

$1.32 -83.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -6.24% | CAGR (5y): -8.77%

Diluted Shares Growth Rate

Regression: 0.2% | CAGR (5y): 0.21%

Dividend Growth Rate

Regression: -30.06% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.3x)

Discount Rate