DCF Calculator

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

Ladder Capital Corp (LADR)

Real Estate | REIT - Mortgage

Today's Price

$9.16

Today's Fair Value

$8.53 -6.88%

Margin of Safety

-7.39%

Projected Value (5Y)

$13.74 +50%

Dividends Paid (5Y)

$4.51

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.12% | CAGR (5y): -0.66%

Diluted Shares Growth Rate

Regression: 2.48% | CAGR (5y): 2.34%

Dividend Growth Rate

Regression: -4.43% | CAGR (5y): 2.83%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.91x)

Discount Rate