DCF Calculator

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

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

Real Estate | REIT - Mortgage

Today's Price

$24.16

Today's Fair Value

$6.87 -71.56%

Margin of Safety

-251.67%

Projected Value (5Y)

$11.06 -54.22%

Dividends Paid (5Y)

$0.00

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: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.3x)

Discount Rate