EFC
Ellington Financial Inc
Price:  
12.01 
USD
Volume:  
625,970.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EFC Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Ellington Financial Inc (EFC) is 12.67 USD. This EFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.01 USD, the upside of Ellington Financial Inc is %.

The range of the Intrinsic Value is (63.15) - 1,148.01 USD

12.01 USD
Stock Price
12.67 USD
Intrinsic Value
Intrinsic Value Details

EFC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (63.15) - 1,148.01 12.67 5.5%
DCF (Growth 10y) (35.36) - 1,473.93 59.75 397.5%
DCF (EBITDA 5y) (24.10) - 1.58 (1,234.50) -123450.0%
DCF (EBITDA 10y) 7.62 - 64.48 37.39 211.3%
Fair Value 21.64 - 21.64 21.64 80.21%
P/E 3.58 - 7.57 5.34 -55.6%
EV/EBITDA (75.06) - 27.61 (22.71) -289.1%
EPV (147.05) - (143.07) (145.06) -1307.9%
DDM - Stable 4.29 - 11.20 7.75 -35.5%
DDM - Multi 6.53 - 11.54 8.21 -31.6%

EFC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,021.33
Beta 0.93
Outstanding shares (mil) 85.04
Enterprise Value (mil) 13,992.03
Market risk premium 4.60%
Cost of Equity 13.54%
Cost of Debt 6.96%
WACC 5.96%