DCF Calculator

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

Healthcare Realty Trust Incorporated (HR)

Real Estate | REIT - Healthcare Facilities

Today's Price

$18.27

Today's Fair Value

$11.18 -38.81%

Margin of Safety

-63.42%

Projected Value (5Y)

$18.01 -1.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 17.21% | CAGR (5y): 15.3%

Diluted Shares Growth Rate

Regression: 10.52% | CAGR (5y): 9.55%

Dividend Growth Rate

Regression: -2.78% | CAGR (5y): -17.34%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.12x)

Discount Rate