DCF Calculator

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

Ellington Financial Inc. (EFC-PB)

Real Estate | REIT - Mortgage

Today's Price

$24.77

Today's Fair Value

$15.96 -35.57%

Margin of Safety

-55.20%

Projected Value (5Y)

$25.71 +3.79%

Dividends Paid (5Y)

$8.38

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.61% | CAGR (5y): 15.91%

Diluted Shares Growth Rate

Regression: 12.83% | CAGR (5y): 17.64%

Dividend Growth Rate

Regression: 2.61% | CAGR (5y): 3.19%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.15x)

Discount Rate