DCF Calculator

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

Redwood Trust, Inc. (RWT-PA)

Real Estate | REIT - Mortgage

Today's Price

$18.32

Today's Fair Value

$8.82 -51.86%

Margin of Safety

-107.71%

Projected Value (5Y)

$14.21 -22.43%

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: 12.96% | CAGR (5y): 10.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.75x)

Discount Rate