DCF Calculator

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

Chicago Atlantic Real Estate Finance, Inc. (REFI)

Real Estate | REIT - Mortgage

Today's Price

$10.70

Today's Fair Value

$27.86 +160.37%

Margin of Safety

+61.59%

Projected Value (5Y)

$44.87 +319.35%

Dividends Paid (5Y)

$12.44

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 16.45% | CAGR (5y): 39.87%

Diluted Shares Growth Rate

Regression: 5.29% | CAGR (5y): 5.26%

Dividend Growth Rate

Regression: 10.14% | CAGR (5y): 13.57%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.99x)

Discount Rate