DCF Calculator

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

Granite Point Mortgage Trust Inc. (GPMT-PA)

Real Estate | REIT - Mortgage

Today's Price

$12.47

Today's Fair Value

$5.12 -58.94%

Margin of Safety

-143.55%

Projected Value (5Y)

$8.24 -33.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.36% | CAGR (5y): -12.69%

Diluted Shares Growth Rate

Regression: 1.33% | CAGR (5y): -2.79%

Dividend Growth Rate

Regression: 3.74% | CAGR (5y): 4.57%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.13x)

Discount Rate