DCF Calculator

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

ARMOUR Residential REIT, Inc. (ARR-PC)

Real Estate | REIT - Mortgage

Today's Price

$18.82

Today's Fair Value

$6.33 -66.37%

Margin of Safety

-197.31%

Projected Value (5Y)

$10.20 -45.8%

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: 3.21% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.81x)

Discount Rate