DCF Calculator

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

Arbor Realty Trust (ABR)

Real Estate | REIT - Mortgage

Today's Price

$2.14

Today's Fair Value

$8.97 +319.16%

Margin of Safety

+76.14%

Projected Value (5Y)

$14.44 +574.77%

Dividends Paid (5Y)

$5.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.93% | CAGR (5y): 4.34%

Diluted Shares Growth Rate

Regression: 15.65% | CAGR (5y): 9.37%

Dividend Growth Rate

Regression: 12.65% | CAGR (5y): -6.85%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.77x)

Discount Rate