DCF Calculator

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

Arbor Realty Trust, Inc. (ABR-PD)

Real Estate | REIT - Mortgage

Today's Price

$9.07

Today's Fair Value

$15.44 +70.23%

Margin of Safety

+41.26%

Projected Value (5Y)

$24.86 +174.09%

Dividends Paid (5Y)

$11.68

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: 13.89% | CAGR (5y): 19.4%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.08x)

Discount Rate