DCF Calculator

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

Strawberry Fields REIT, Inc. (STRW)

Real Estate | REIT - Healthcare Facilities

Today's Price

$13.73

Today's Fair Value

$4.00 -70.87%

Margin of Safety

-243.25%

Projected Value (5Y)

$6.45 -53.02%

Dividends Paid (5Y)

$4.72

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.09% | CAGR (5y): -1.58%

Diluted Shares Growth Rate

Regression: 10.41% | CAGR (5y): 16.64%

Dividend Growth Rate

Regression: 15.42% | CAGR (5y): 15.35%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.38x)

Discount Rate