DCF Calculator

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

Redwood Trust, Inc. (RWT)

Real Estate | REIT - Mortgage

Today's Price

$3.13

Today's Fair Value

$2.34 -25.24%

Margin of Safety

-33.76%

Projected Value (5Y)

$3.77 +20.45%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.99% | CAGR (5y): -6.34%

Diluted Shares Growth Rate

Regression: 3.63% | CAGR (5y): 2.71%

Dividend Growth Rate

Regression: -3.79% | CAGR (5y): 0.85%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.73x)

Discount Rate