DCF Calculator

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

Ares Commercial Real Estate Corporation (ACRE)

Real Estate | REIT - Mortgage

Today's Price

$4.38

Today's Fair Value

$2.03 -53.65%

Margin of Safety

-115.76%

Projected Value (5Y)

$3.27 -25.34%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.38% | CAGR (5y): -6.34%

Diluted Shares Growth Rate

Regression: 8.88% | CAGR (5y): 10.57%

Dividend Growth Rate

Regression: 7.31% | CAGR (5y): -15.1%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.67x)

Discount Rate