Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Redwood Trust, Inc. (RWT)

Previous Close$7.06
Intrinsic Value$2.13
Upside potential  -70%
Previous Close
$7.06
Intrinsic Value
$2.13
Potential        
-70%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %23.1NaN
Revenue, $708NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m667NaN
Operating income, $m41NaN
EBITDA, $m63NaN
Interest expense (income), $mNaN
Earnings before tax, $m-188NaN
Tax expense, $m-20NaN
Net income, $m-168NaN

BALANCE SHEET

Cash and short-term investments, $m329NaN
Total assets, $m13031NaN
Adjusted assets (=assets-cash), $m12702NaN
Average production assets, $m81NaN
Working capital, $m9490NaN
Total debt, $m11750NaN
Total liabilities, $m11947NaN
Total equity, $m1084NaN
Debt-to-equity ratio10.840NaN
Adjusted equity ratio0.219NaN

CASH FLOW

Net income, $m-168NaN
Depreciation, amort., depletion, $m22NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-139NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m-139NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m9490
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount