As of 2024-09-11, the Intrinsic Value of Ellington Financial Inc (EFC) is
35.64 USD. This EFC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 13.20 USD, the upside of Ellington Financial Inc is
%.
35.64 USD
Intrinsic Value
EFC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(62.32) - 187.66 |
(13.14) |
-199.5% |
| DCF (Growth 10y) |
(53.20) - 194.10 |
(4.29) |
-132.5% |
| DCF (EBITDA 5y) |
(51.01) - 12.15 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(43.20) - 25.07 |
(1,234.50) |
-123450.0% |
| Fair Value |
35.64 - 35.64 |
35.64 |
169.97% |
| P/E |
6.37 - 13.94 |
10.18 |
-22.9% |
| EV/EBITDA |
(38.86) - 143.87 |
10.72 |
-18.8% |
| EPV |
(142.55) - (139.90) |
(141.22) |
-1169.9% |
| DDM - Stable |
9.30 - 28.43 |
18.86 |
42.9% |
| DDM - Multi |
7.62 - 16.32 |
10.21 |
-22.6% |
EFC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,147.48 |
| Beta |
0.77 |
| Outstanding shares (mil) |
86.93 |
| Enterprise Value (mil) |
14,155.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.62% |
| Cost of Debt |
5.74% |
| WACC |
4.93% |