DCF Calculator

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

Apollo Commercial Real Estate Finance, Inc. (ARI)

Real Estate | REIT - Mortgage

Today's Price

$2.33

Today's Fair Value

$21.43 +819.74%

Margin of Safety

+89.13%

Projected Value (5Y)

$34.52 +1381.55%

Dividends Paid (5Y)

$30.76

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.83% | CAGR (5y): -11.36%

Diluted Shares Growth Rate

Regression: 7.48% | CAGR (5y): -1.27%

Dividend Growth Rate

Regression: 0.36% | CAGR (5y): 26.3%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.72x)

Discount Rate