DCF Calculator

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

Chimera Investment Corporation (CIM-PA)

Real Estate | REIT - Mortgage

Today's Price

$17.74

Today's Fair Value

$7.32 -58.74%

Margin of Safety

-142.35%

Projected Value (5Y)

$11.79 -33.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.09% | CAGR (5y): -7.81%

Diluted Shares Growth Rate

Regression: 3.33% | CAGR (5y): 3.4%

Dividend Growth Rate

Regression: 3.92% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.64x)

Discount Rate