DCF Calculator

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

Rithm Capital Corp. (RITM-PB)

Real Estate | REIT - Diversified

Today's Price

$24.75

Today's Fair Value

$25.63 +3.56%

Margin of Safety

+3.43%

Projected Value (5Y)

$41.27 +66.75%

Dividends Paid (5Y)

$16.70

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.17% | CAGR (5y): 7.55%

Diluted Shares Growth Rate

Regression: 9.79% | CAGR (5y): 6.32%

Dividend Growth Rate

Regression: 18.9% | CAGR (5y): 6.76%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.54x)

Discount Rate