TPG Mortgage Investment Trust, Inc. (MITT-PB)
Real Estate Investment Trusts · Financial Services · $571M
Intrinsic Value (Consensus)
$16.47
Current Price
$18.00
Margin of Safety
-8.5%
8.5% Above Intrinsic Value
Value: $16
Price: $18
Valuation Model Estimates
Current Price: $18.00
DCF (Discounted Cash Flow)
$20.23
Graham Number
$18.92
Earnings Power Value
$8.74
Relative Value (P/E)
$18.00
Dividend Discount Model
$2.89
Consensus Value
$16.47
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.90
- EPS (Forward)
- $0.92
- Book Value
- $17.67
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.7%
- Debt/Equity
- 38%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance