DCF Calculator

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

Franklin BSP Realty Trust, Inc. (FBRT-PE)

Real Estate | REIT - Mortgage

Today's Price

$17.13

Today's Fair Value

$19.31 +12.73%

Margin of Safety

+11.29%

Projected Value (5Y)

$31.10 +81.55%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.34% | CAGR (5y): 6.01%

Diluted Shares Growth Rate

Regression: -1.07% | CAGR (5y): -0.59%

Dividend Growth Rate

Regression: 0.06% | CAGR (5y): 0.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.09x)

Discount Rate