DCF Calculator

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

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

Real Estate | REIT - Mortgage

Today's Price

$17.66

Today's Fair Value

$11.43 -35.28%

Margin of Safety

-54.51%

Projected Value (5Y)

$18.41 +4.25%

Dividends Paid (5Y)

$9.65

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: 4.99% | CAGR (5y): -7.79%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate