DCF Calculator

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

Ready Capital Corporation (RC-PE)

Real Estate | REIT - Mortgage

Today's Price

$9.85

Today's Fair Value

$5.86 -40.51%

Margin of Safety

-68.09%

Projected Value (5Y)

$9.44 -4.16%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.34% | CAGR (5y): 0.94%

Diluted Shares Growth Rate

Regression: 23.9% | CAGR (5y): 25.44%

Dividend Growth Rate

Regression: 14.81% | CAGR (5y): 20.72%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.27x)

Discount Rate