DCF Calculator

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

Angel Oak Mortgage, Inc. (AOMR)

Real Estate | REIT - Mortgage

Today's Price

$7.97

Today's Fair Value

$9.70 +21.71%

Margin of Safety

+17.84%

Projected Value (5Y)

$15.62 +95.98%

Dividends Paid (5Y)

$11.18

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.64% | CAGR (5y): -13.91%

Diluted Shares Growth Rate

Regression: 0.79% | CAGR (5y): 9.1%

Dividend Growth Rate

Regression: 36.8% | CAGR (5y): 60.55%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.88x)

Discount Rate