DCF Calculator

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

Sachem Capital Corp. (SACH-PA)

Real Estate | REIT - Mortgage

Today's Price

$19.98

Today's Fair Value

$8.15 -59.21%

Margin of Safety

-145.15%

Projected Value (5Y)

$13.12 -34.33%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 24.39% | CAGR (5y): 1.65%

Diluted Shares Growth Rate

Regression: 20.32% | CAGR (5y): 16.21%

Dividend Growth Rate

Regression: 22.37% | CAGR (5y): 31.69%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.26x)

Discount Rate