Procaccianti Hotel Reit, Inc. (PRXA) DCF Valuation

Intrinsiqq's two-stage discounted cash flow (DCF) model estimates an intrinsic value of about $1.33 per share for PRXA. It projects recent free cash flow forward at a growth rate that fades toward a long-run rate, then discounts those cash flows back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around $1.00. The output moves with the growth and discount-rate inputs, so it is best read as a range, not a single number. You can change every assumption with the sliders on this tab.

The base case grows PRXA's free cash flow at about 2.2% a year before fading, against roughly 2.2% historical free-cash-flow growth. If the price implies growth well above what the company has actually delivered, the market is paying for optimism; if below, expectations are modest. Adjust the growth assumption on this tab to see what the current price is really betting on.

A margin of safety is the discount to intrinsic value you demand before buying, to protect against being wrong on the inputs. Intrinsiqq applies 25% by default, which turns PRXA's $1.33 intrinsic estimate into a $1.00 entry. Wider margins suit less predictable businesses; you can set your own on this tab. This is analysis from SEC filings, not investment advice.