DCF Calculator

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

National Healthcare Properties, Inc. (NHPAP)

Real Estate | REIT - Healthcare Facilities

Today's Price

$25.24

Today's Fair Value

$4.75 -81.18%

Margin of Safety

-431.37%

Projected Value (5Y)

$7.65 -69.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -7.59% | CAGR (5y): 1.03%

Diluted Shares Growth Rate

Regression: 0.87% | CAGR (5y): 0.39%

Dividend Growth Rate

Regression: 10.12% | CAGR (5y): -0.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.55x)

Discount Rate