DCF Calculator

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

Blackstone Mortgage Trust, Inc. (BXMT)

Real Estate | REIT - Mortgage

Today's Price

$11.00

Today's Fair Value

$11.59 +5.36%

Margin of Safety

+5.09%

Projected Value (5Y)

$18.66 +69.64%

Dividends Paid (5Y)

$9.46

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.98% | CAGR (5y): -7.83%

Diluted Shares Growth Rate

Regression: 8.39% | CAGR (5y): 3.81%

Dividend Growth Rate

Regression: 5.87% | CAGR (5y): -5.39%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.88x)

Discount Rate