DCF Calculator

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

MFA Financial, Inc. (MFA)

Real Estate | REIT - Mortgage

Today's Price

$6.66

Today's Fair Value

$8.00 +20.12%

Margin of Safety

+16.75%

Projected Value (5Y)

$12.88 +93.39%

Dividends Paid (5Y)

$6.41

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -6.27% | CAGR (5y): -6.8%

Diluted Shares Growth Rate

Regression: 1.16% | CAGR (5y): -1.4%

Dividend Growth Rate

Regression: -9.71% | CAGR (5y): 0.57%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.57x)

Discount Rate