DCF Calculator

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

Adamas Trust, Inc. (ADAMN)

Real Estate | REIT - Mortgage

Today's Price

$21.74

Today's Fair Value

$4.86 -77.64%

Margin of Safety

-347.33%

Projected Value (5Y)

$7.82 -64.03%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.19% | CAGR (5y): -11.63%

Diluted Shares Growth Rate

Regression: 15.96% | CAGR (5y): -0.27%

Dividend Growth Rate

Regression: 9.87% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.28x)

Discount Rate