DCF Calculator

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

Ryman Hospitality Properties, Inc. (RHP)

Real Estate | REIT - Hotel & Motel

Today's Price

$121.68

Today's Fair Value

$88.59 -27.19%

Margin of Safety

-37.35%

Projected Value (5Y)

$142.68 +17.26%

Dividends Paid (5Y)

$34.60

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.5% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.44% | CAGR (5y): 3.71%

Dividend Growth Rate

Regression: 1.21% | CAGR (5y): 31.27%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 6.78x)

Discount Rate