DCF Calculator

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

Rithm Capital Corp. (RITM-PD)

Real Estate | REIT - Diversified

Today's Price

$25.02

Today's Fair Value

$24.35 -2.68%

Margin of Safety

-2.75%

Projected Value (5Y)

$39.22 +56.75%

Dividends Paid (5Y)

$15.29

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: 30.71% | CAGR (5y): 44.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.5x)

Discount Rate