DCF Calculator

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

ARMOUR Residential REIT, Inc. (ARR)

Real Estate | REIT - Mortgage

Today's Price

$12.45

Today's Fair Value

$5.94 -52.29%

Margin of Safety

-109.60%

Projected Value (5Y)

$9.57 -23.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.02% | CAGR (5y): 15.49%

Diluted Shares Growth Rate

Regression: 28.18% | CAGR (5y): 49.49%

Dividend Growth Rate

Regression: -18.02% | CAGR (5y): -13.65%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.76x)

Discount Rate