DCF Calculator

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

TPG RE Finance Trust, Inc. (TRTX-PC)

Real Estate | REIT - Mortgage

Today's Price

$16.05

Today's Fair Value

$15.08 -6.04%

Margin of Safety

-6.43%

Projected Value (5Y)

$24.29 +51.34%

Dividends Paid (5Y)

$13.26

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: 19.61% | CAGR (5y): 27.66%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.21x)

Discount Rate