DCF Calculator

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

Cherry Hill Mortgage Investment Corporation (CHMI-PB)

Real Estate | REIT - Mortgage

Today's Price

$22.33

Today's Fair Value

$13.43 -39.86%

Margin of Safety

-66.27%

Projected Value (5Y)

$21.63 -3.13%

Dividends Paid (5Y)

$13.85

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.49% | CAGR (5y): -5.51%

Diluted Shares Growth Rate

Regression: 16.36% | CAGR (5y): 16.55%

Dividend Growth Rate

Regression: 6.97% | CAGR (5y): 3.42%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.99x)

Discount Rate