DCF Calculator

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

Onity Group Inc. (ONIT)

Financial Services | Financial - Mortgages

Today's Price

$27.52

Today's Fair Value

$27.92 +1.45%

Margin of Safety

+1.43%

Projected Value (5Y)

$44.96 +63.37%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -4.29% | CAGR (5y): 8.09%

Diluted Shares Growth Rate

Regression: -0.15% | CAGR (5y): -0.26%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.52x)

Discount Rate