DCF Calculator

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

TPG RE Finance Trust, Inc. (TRTX)

Real Estate | REIT - Mortgage

Today's Price

$6.67

Today's Fair Value

$6.25 -6.3%

Margin of Safety

-6.72%

Projected Value (5Y)

$10.06 +50.82%

Dividends Paid (5Y)

$4.77

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.34% | CAGR (5y): -6.66%

Diluted Shares Growth Rate

Regression: 3.66% | CAGR (5y): 0.72%

Dividend Growth Rate

Regression: 0.75% | CAGR (5y): -1.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.58x)

Discount Rate