DCF Calculator

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

Federal Agricultural Mortgage Corporation (AGM-PF)

Financial Services | Financial - Credit Services

Today's Price

$16.76

Today's Fair Value

$34.70 +107.04%

Margin of Safety

+51.70%

Projected Value (5Y)

$55.88 +233.41%

Dividends Paid (5Y)

$11.44

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: 41.29% | CAGR (5y): 41.29%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.16x)

Discount Rate