/
DCF Valuation
Base-case fair value
$15.12
Intrinsic $20.16 · 25% MOS
Base-case summary
Our base-case DCF for Procaccianti Hotel Reit, Inc. (PRXA) projects 10 years of free cash flow growth at 9.5% for years 1–5 and 4.8% for years 6–10, anchored to 9.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $5M in trailing free cash flow, this produces an intrinsic value of $20.16 per share. A 25% safety margin gives a fair value of $15.12.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$5M
Cash & equivalents
$10M
Total debt
$67M
Shares outstanding
4M