DCF Calculator

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

Eagle Point Income Company Inc. (EIC)

Financial Services | Asset Management

Today's Price

$10.02

Today's Fair Value

$10.40 +3.79%

Margin of Safety

+3.65%

Projected Value (5Y)

$16.75 +67.17%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 24.11% | CAGR (5y): 21.76%

Diluted Shares Growth Rate

Regression: 22.73% | CAGR (5y): 30.84%

Dividend Growth Rate

Regression: 6.99% | CAGR (5y): 5.34%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1x)

Discount Rate