DCF Calculator

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

Redwood Trust, Inc. (RWTQ)

Real Estate | REIT - Diversified

Today's Price

$20.74

Today's Fair Value

$5.81 -71.99%

Margin of Safety

-256.97%

Projected Value (5Y)

$9.35 -54.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -8.74% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.98x)

Discount Rate