DCF Calculator

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

AG Mortgage Investment Trust, Inc. (MITT-PA)

Real Estate | REIT - Mortgage

Today's Price

$18.34

Today's Fair Value

$11.82 -35.55%

Margin of Safety

-55.16%

Projected Value (5Y)

$19.04 +3.82%

Dividends Paid (5Y)

$9.94

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.37% | CAGR (5y): 3.22%

Diluted Shares Growth Rate

Regression: 14.81% | CAGR (5y): 21.49%

Dividend Growth Rate

Regression: 4.98% | CAGR (5y): -7.81%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.07x)

Discount Rate