DCF Calculator

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

Sunstone Hotel Investors, Inc. (SHO)

Real Estate | REIT - Hotel & Motel

Today's Price

$11.08

Today's Fair Value

$7.12 -35.74%

Margin of Safety

-55.62%

Projected Value (5Y)

$11.46 +3.43%

Dividends Paid (5Y)

$2.21

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.68% | CAGR (5y): -2.21%

Diluted Shares Growth Rate

Regression: -0.86% | CAGR (5y): -2.09%

Dividend Growth Rate

Regression: -4.73% | CAGR (5y): 21.64%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.99x)

Discount Rate