DCF Calculator

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

Summit Hotel Properties, Inc. (INN)

Real Estate | REIT - Hotel & Motel

Today's Price

$5.71

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: 4.07% | CAGR (5y): 3.09%

Diluted Shares Growth Rate

Regression: 2.65% | CAGR (5y): 0.51%

Dividend Growth Rate

Regression: -6.91% | CAGR (5y): 68.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.49x)

Discount Rate