DCF Calculator

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

Annaly Capital Management, Inc. (NLY-PG)

Real Estate | REIT - Mortgage

Today's Price

$24.78

Today's Fair Value

$15.81 -36.2%

Margin of Safety

-56.74%

Projected Value (5Y)

$25.47 +2.78%

Dividends Paid (5Y)

$12.12

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: 7.57% | CAGR (5y): 5.06%

Exit Price Multiple

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

Discount Rate