DCF Calculator

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

KKR Real Estate Finance Trust Inc. (KREF)

Real Estate | REIT - Mortgage

Today's Price

$5.29

Today's Fair Value

$4.97 -6.05%

Margin of Safety

-6.44%

Projected Value (5Y)

$8.00 +51.23%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.88% | CAGR (5y): -4.71%

Diluted Shares Growth Rate

Regression: 3.74% | CAGR (5y): 3.57%

Dividend Growth Rate

Regression: -2.56% | CAGR (5y): -18.82%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.54x)

Discount Rate