DCF Calculator

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

Angel Oak Mortgage REIT, Inc. 9 (AOMN)

Real Estate | REIT - Mortgage

Today's Price

$24.18

Today's Fair Value

$15.83 -34.53%

Margin of Safety

-52.75%

Projected Value (5Y)

$25.49 +5.42%

Dividends Paid (5Y)

$11.96

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -8.66% | CAGR (5y): -13.91%

Diluted Shares Growth Rate

Regression: -1.35% | CAGR (5y): -1.49%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.39x)

Discount Rate