DCF Calculator

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

Chimera Investment Corporation (CIM-PD)

Real Estate | REIT - Mortgage

Today's Price

$21.01

Today's Fair Value

$8.24 -60.78%

Margin of Safety

-154.98%

Projected Value (5Y)

$13.27 -36.84%

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: 7.03% | CAGR (5y): 3.63%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.72x)

Discount Rate