DCF Calculator

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

Federal Agricultural Mortgage Corporation (AGM-PE)

Financial Services | Financial - Credit Services

Today's Price

$17.90

Today's Fair Value

$34.39 +92.12%

Margin of Safety

+47.95%

Projected Value (5Y)

$55.39 +209.44%

Dividends Paid (5Y)

$8.17

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.87% | CAGR (5y): 9.45%

Diluted Shares Growth Rate

Regression: 0.01% | CAGR (5y): 0.36%

Dividend Growth Rate

Regression: 10.35% | CAGR (5y): 0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.17x)

Discount Rate