DCF Calculator

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

Ready Capital Corporation Notes -15.12.29 (RCD)

Real Estate | REIT - Mortgage

Today's Price

$18.36

Today's Fair Value

$9.69 -47.22%

Margin of Safety

-89.47%

Projected Value (5Y)

$15.61 -14.98%

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: 0% | CAGR (5y): 30.91%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.1x)

Discount Rate