DCF Calculator

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

Annaly Capital Management, Inc. (NLY-PF)

Real Estate | REIT - Mortgage

Today's Price

$25.26

Today's Fair Value

$16.36 -35.23%

Margin of Safety

-54.40%

Projected Value (5Y)

$26.35 +4.32%

Dividends Paid (5Y)

$12.75

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.37% | CAGR (5y): 2.99%

Diluted Shares Growth Rate

Regression: 10.03% | CAGR (5y): 12.62%

Dividend Growth Rate

Regression: 4.47% | CAGR (5y): 5.4%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.09x)

Discount Rate