DCF Calculator

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

Two Harbors Investment Corp. (TWO-PB)

Today's Price

$25.32

Today's Fair Value

$2.74 -89.18%

Margin of Safety

-824.09%

Projected Value (5Y)

$4.41 -82.58%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -20.45% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 10.95% | CAGR (5y): 8.77%

Dividend Growth Rate

Regression: 7.37% | CAGR (5y): 0.04%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 16.52x)

Discount Rate