DCF Calculator

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

Federal Agricultural Mortgage Corporation (AGM-PG)

Financial Services | Financial - Credit Services

Today's Price

$15.76

Today's Fair Value

$32.49 +106.15%

Margin of Safety

+51.49%

Projected Value (5Y)

$52.32 +231.98%

Dividends Paid (5Y)

$10.66

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: 41.49% | CAGR (5y): 41.49%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.15x)

Discount Rate