DCF Calculator

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

Inpoint Commercial Real Estate Income, Inc. (ICR-PA)

Real Estate | REIT - Mortgage

Today's Price

$19.74

Today's Fair Value

$11.86 -39.92%

Margin of Safety

-66.44%

Projected Value (5Y)

$19.10 -3.24%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.97% | CAGR (5y): 155.07%

Diluted Shares Growth Rate

Regression: 58.85% | CAGR (5y): -34.72%

Dividend Growth Rate

Regression: -0.42% | CAGR (5y): -0.51%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 20.94x)

Discount Rate