DCF Calculator

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

Blackstone Mortgage Trust, Inc. (BXMT)

Real Estate | REIT - Mortgage

Today's Price

$13.26

Today's Fair Value

$12.83 -3.24%

Margin of Safety

-3.35%

Projected Value (5Y)

$20.67 +55.88%

Dividends Paid (5Y)

$8.79

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.54% | CAGR (5y): -3.77%

Diluted Shares Growth Rate

Regression: 8.39% | CAGR (5y): 3.81%

Dividend Growth Rate

Regression: 0.12% | CAGR (5y): -5.39%

Exit Price Multiple

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

Discount Rate