Ellington Credit Company EARN | NYSE
$3.51
$0.18 | 5.41%
TREND SIGNAL:
|2026-09-01
|2026-09-01
Company Overview:
Market Cap:
$133.01M
Trailing PE:
N/A
FWD PE *:
3.8x
Payout Ratio (TTM):
—
52-Week Range:
$3.22 - $5.72
* Forward PE is based on street estimates.
10 Year EARN Performance Metrics:
Total Return (with DRIP):
7.6% (0.73% CAGR)
Total Return (no DRIP):
23.5% (2.13% CAGR)
Share Price:
-71.8% (-11.89% CAGR)
Yield on Cost (with DRIP):
29.42%
Total Invested:
$10,000
Total Value (with DRIP):
$10,758
Total Return $ (with DRIP):
$758
Dividend Increase:
-40.0% (-5.02% CAGR)
Dividend Yield (FWD):
27.35% ($0.96)
EARN 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
EARN Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
EARN Price CAGR:1Y: -31.58%2Y: -29.09%5Y: -21.55%10Y: -11.89%
EARN Dividend Charts
EARN Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 19.12%10Y: -5.06%
EARN Dividend Payout Ratio CAGR:1Y: -17.01%2Y: 0.00%5Y: 0.00%10Y: -4.57%
EARN Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
EARN Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
EARN Revenue CAGR:1Y: -0.69%2Y: 74.14%5Y: 0.00%10Y: 9.48%
EARN EPS CAGR:1Y: 13.79%2Y: 0.00%5Y: 0.00%10Y: -1.40%
🔓 See the full chart40% off right now · 7-day free trial
EARN Net Income CAGR:1Y: 20.72%2Y: 0.00%5Y: 0.00%10Y: 13.39%
🔓 See the full chart40% off right now · 7-day free trial
EARN EBITDA CAGR:1Y: 28.56%2Y: 27.95%5Y: 0.00%10Y: 10.27%
🔓 See the full chart40% off right now · 7-day free trial
EARN Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
EARN Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
EARN Operating Income CAGR:1Y: 28.56%2Y: 133.65%5Y: 12.25%10Y: 10.27%
🔓 See the full chart40% off right now · 7-day free trial
EARN Gross Profit CAGR:1Y: -0.69%2Y: 83.83%5Y: 0.00%10Y: 9.48%
🔓 See the full chart40% off right now · 7-day free trial
EARN Shares Outstanding CAGR:1Y: 8.09%2Y: 35.96%5Y: 24.79%10Y: 15.23%
🔓 See the full chart40% off right now · 7-day free trial
EARN Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
EARN Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
EARN Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
🔓 See the full chart40% off right now · 7-day free trial
EARN Actual Revenue CAGR:1Y: -0.69%2Y: 74.14%5Y: 0.00%10Y: 9.48%
🔓 See the full chart40% off right now · 7-day free trial
EARN Actual EPS CAGR:1Y: 13.79%2Y: 0.00%5Y: 0.00%10Y: -1.40%
🔓 See the full chart40% off right now · 7-day free trial
EARN Actual Net Income CAGR:1Y: 20.72%2Y: 0.00%5Y: 0.00%10Y: 13.39%
🔓 See the full chart40% off right now · 7-day free trial
EARN Actual EBITDA CAGR:1Y: 28.56%2Y: 27.95%5Y: 0.00%10Y: 10.27%
Ratios, Profit Margins & Return on Capital:
🔓 See the full chart40% off right now · 7-day free trial
EARN Net Profit Margin CAGR:1Y: 21.56%2Y: 0.00%5Y: -7.15%10Y: 3.57%
🔓 See the full chart40% off right now · 7-day free trial
EARN Gross Profit Margin CAGR:1Y: 0.00%2Y: 5.56%5Y: -2.13%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
EARN Price to Earnings CAGR:1Y: -37.11%2Y: 0.00%5Y: 0.00%10Y: -8.88%
🔓 See the full chart40% off right now · 7-day free trial
EARN Price To Sales Ratio CAGR:1Y: -22.45%2Y: -37.19%5Y: 0.00%10Y: -5.55%
🔓 See the full chart40% off right now · 7-day free trial
EARN Return on Capital Employed CAGR:1Y: 40.08%2Y: 320.68%5Y: 60.56%10Y: 32.67%
🔓 See the full chart40% off right now · 7-day free trial
EARN Return on Invested Capital CAGR:1Y: 22.31%2Y: 164.95%5Y: -23.59%10Y: -0.26%
EARN Dividends Info:
Annual Dividend:
$0.96
Forward Yield:
27.35%
Ex-Dividend Date:
2026-10-30
Lifetime Dividends / Share:
$18.29
EARN Dividend History: Dates, Payments & Yield list
Below is a schedule of all EARN dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 10/30/2026 | 11/30/2026 | $0.080 | 28.74% | 0% | $0.00 |
| 09/30/2026 | 10/30/2026 | $0.080 | 23.76% | 23.82% | $4.03 |
| 08/31/2026 | 09/30/2026 | $0.080 | 21.97% | 23.76% | $4.04 |
| 07/31/2026 | 08/31/2026 | $0.080 | 22.22% | 21.97% | $4.37 |
| 06/30/2026 | 07/31/2026 | $0.080 | 21.72% | 22.22% | $4.32 |
| 05/29/2026 | 06/30/2026 | $0.080 | 20.25% | 21.72% | $4.42 |
| 04/30/2026 | 05/29/2026 | $0.080 | 20.34% | 20.25% | $4.74 |
| 03/31/2026 | 04/30/2026 | $0.080 | 21.67% | 20.34% | $4.72 |
| 02/27/2026 | 03/31/2026 | $0.080 | 19.63% | 21.67% | $4.43 |
| 01/30/2026 | 02/27/2026 | $0.080 | 17.58% | 19.63% | $4.89 |
| 12/31/2025 | 01/30/2026 | $0.080 | 18.22% | 17.58% | $5.46 |
| 11/28/2025 | 12/31/2025 | $0.080 | 17.71% | 18.22% | $5.27 |
| 10/31/2025 | 11/28/2025 | $0.080 | 18.86% | 17.71% | $5.42 |
| 09/30/2025 | 10/31/2025 | $0.080 | 17.61% | 18.86% | $5.09 |
| 08/29/2025 | 09/30/2025 | $0.080 | 16.81% | 17.61% | $5.45 |
| 07/31/2025 | 08/29/2025 | $0.080 | 16.41% | 16.81% | $5.71 |
| 06/30/2025 | 07/02/2025 | $0.080 | 16.7% | 16.67% | $5.76 |
| 05/30/2025 | 06/02/2025 | $0.080 | 17.08% | 17.2% | $5.58 |
| 04/30/2025 | 05/02/2025 | $0.080 | 17.58% | 17.78% | $5.40 |
| 03/31/2025 | 04/25/2025 | $0.080 | 17.74% | 17.08% | $5.62 |
| 02/28/2025 | 03/25/2025 | $0.080 | 14.84% | 16.33% | $5.88 |
| 01/31/2025 | 02/25/2025 | $0.080 | 14.63% | 14.75% | $6.51 |
| 12/31/2024 | 01/27/2025 | $0.080 | 14.5% | 14.48% | $6.63 |
| 11/29/2024 | 12/26/2024 | $0.080 | 14.26% | 14.48% | $6.63 |
| 10/31/2024 | 11/25/2024 | $0.080 | 14.68% | 14.26% | $6.73 |
| 09/30/2024 | 10/25/2024 | $0.080 | 13.75% | 13.99% | $6.86 |
| 08/30/2024 | 09/25/2024 | $0.080 | 13.87% | 13.87% | $6.92 |
| 07/31/2024 | 08/26/2024 | $0.080 | 13.68% | 13.71% | $7.00 |
| 06/28/2024 | 07/25/2024 | $0.080 | 13.81% | 13.66% | $7.03 |
| 05/30/2024 | 06/25/2024 | $0.080 | 13.6% | 13.58% | $7.07 |
| 05/31/2024 | 06/25/2024 | $0.080 | 13.6% | 13.58% | $7.07 |
| 04/29/2024 | 05/28/2024 | $0.080 | 14.37% | 13.48% | $7.12 |
| 03/27/2024 | 04/25/2024 | $0.080 | 13.97% | 14.29% | $6.72 |
| 02/28/2024 | 03/25/2024 | $0.080 | 16.3% | 13.73% | $6.99 |
| 01/30/2024 | 02/26/2024 | $0.080 | 15.92% | 15.89% | $6.04 |
| 12/28/2023 | 01/25/2024 | $0.080 | 15.31% | 15.58% | $6.16 |
| 11/29/2023 | 12/26/2023 | $0.080 | 15.79% | 15.07% | $6.37 |
| 10/30/2023 | 11/27/2023 | $0.080 | 18.57% | 15.76% | $6.09 |
| 09/28/2023 | 10/25/2023 | $0.080 | 15.48% | 18.36% | $5.23 |
| 08/30/2023 | 09/25/2023 | $0.080 | 14.46% | 15% | $6.40 |
| 07/28/2023 | 08/25/2023 | $0.080 | 13.04% | 14.55% | $6.60 |
| 06/29/2023 | 07/25/2023 | $0.080 | 13.3% | 12.68% | $7.57 |
| 05/30/2023 | 06/26/2023 | $0.080 | 13.91% | 13.28% | $7.23 |
| 04/27/2023 | 05/25/2023 | $0.080 | 13.1% | 14.18% | $6.77 |
| 03/30/2023 | 04/25/2023 | $0.080 | 13.31% | 13.17% | $7.29 |
| 02/27/2023 | 03/27/2023 | $0.080 | 12.32% | 13.35% | $7.19 |
| 01/30/2023 | 02/27/2023 | $0.080 | 12.26% | 12.32% | $7.79 |
| 12/29/2022 | 01/25/2023 | $0.080 | 13.81% | 12.06% | $7.96 |
| 11/29/2022 | 12/27/2022 | $0.080 | 13.31% | 13.3% | $7.22 |
| 10/28/2022 | 11/25/2022 | $0.080 | 14.06% | 13.13% | $7.31 |
| 09/29/2022 | 10/25/2022 | $0.080 | 15.76% | 14.31% | $6.71 |
| 08/30/2022 | 09/26/2022 | $0.080 | 11.84% | 14.77% | $6.50 |
| 07/28/2022 | 08/25/2022 | $0.080 | 11.25% | 11.28% | $8.51 |
| 06/29/2022 | 07/25/2022 | $0.080 | 12.94% | 11.71% | $8.20 |
| 05/27/2022 | 06/27/2022 | $0.080 | 11.69% | 12.68% | $7.57 |
| 04/28/2022 | 05/25/2022 | $0.100 | 13.41% | 15.06% | $7.97 |
| 03/30/2022 | 04/25/2022 | $0.100 | 11.95% | 13.2% | $9.09 |
| 02/25/2022 | 03/25/2022 | $0.100 | 12.31% | 11.9% | $10.08 |
| 01/28/2022 | 02/25/2022 | $0.100 | 11.62% | 12.31% | $9.75 |
| 12/29/2021 | 01/25/2022 | $0.100 | 3.72% | 3.81% | $10.50 |
| 11/29/2021 | 12/27/2021 | $0.100 | 3.58% | 3.71% | $10.77 |
| 10/28/2021 | 11/26/2021 | $0.100 | 3.29% | 3.51% | $11.39 |
| 09/29/2021 | 10/25/2021 | $0.300 | 10.69% | 9.71% | $12.36 |
| 06/29/2021 | 07/26/2021 | $0.300 | 10.13% | 10.71% | $11.20 |
| 03/30/2021 | 04/26/2021 | $0.280 | 9.01% | 9.1% | $12.31 |
| 12/30/2020 | 01/25/2021 | $0.280 | 8.83% | 8.97% | $12.49 |
| 09/29/2020 | 10/26/2020 | $0.280 | 10% | 10.04% | $11.15 |
| 06/29/2020 | 07/27/2020 | $0.280 | 11.07% | 10.59% | $10.58 |
| 03/30/2020 | 04/27/2020 | $0.280 | 20.48% | 13.63% | $8.22 |
| 12/30/2019 | 01/27/2020 | $0.280 | 10.14% | 10.35% | $10.82 |
| 09/27/2019 | 10/25/2019 | $0.280 | 10.6% | 10.5% | $10.67 |
| 06/27/2019 | 07/25/2019 | $0.280 | 10.43% | 10% | $11.20 |
| 03/28/2019 | 04/25/2019 | $0.340 | 11.49% | 11.55% | $11.77 |
| 12/28/2018 | 01/25/2019 | $0.340 | 13.03% | 11.98% | $11.35 |
| 09/27/2018 | 10/25/2018 | $0.370 | 13.05% | 13.92% | $10.63 |
| 06/28/2018 | 07/25/2018 | $0.370 | 13.42% | 13.35% | $11.09 |
| 03/28/2018 | 04/25/2018 | $0.370 | 13.59% | 13.19% | $11.22 |
| 12/28/2017 | 01/25/2018 | $0.370 | 12.18% | 12.75% | $11.61 |
| 09/28/2017 | 10/25/2017 | $0.400 | 11.07% | 11.44% | $13.98 |
| 06/28/2017 | 07/25/2017 | $0.400 | 10.77% | 10.91% | $14.67 |
| 03/29/2017 | 04/25/2017 | $0.400 | 10.95% | 10.48% | $15.26 |
| 12/28/2016 | 01/25/2017 | $0.400 | 12.28% | 12.12% | $13.20 |
| 09/28/2016 | 10/25/2016 | $0.400 | 12.29% | 12.49% | $12.81 |
| 06/28/2016 | 07/27/2016 | $0.400 | 12.21% | 11.46% | $13.96 |
| 03/29/2016 | 04/25/2016 | $0.450 | 15.08% | 14.74% | $12.21 |
| 12/29/2015 | 01/25/2016 | $0.450 | 14.74% | 17.13% | $10.51 |
| 09/28/2015 | 10/26/2015 | $0.450 | 14.73% | 14.08% | $12.78 |
| 06/26/2015 | 07/27/2015 | $0.550 | 15.05% | 15.82% | $13.91 |
| 03/27/2015 | 04/27/2015 | $0.550 | 13.44% | 13.3% | $16.54 |
| 12/26/2014 | 01/26/2015 | $0.550 | 13.13% | 13.58% | $16.20 |
| 09/26/2014 | 10/27/2014 | $0.550 | 13.33% | 12.27% | $17.93 |
| 06/26/2014 | 07/25/2014 | $0.550 | 13.18% | 13.18% | $16.69 |
| 03/27/2014 | 04/28/2014 | $0.550 | 13.05% | 13.49% | $16.31 |
| 12/27/2013 | 01/27/2014 | $0.500 | 38.68% | 38.56% | $15.56 |
| 09/25/2013 | 10/25/2013 | $0.500 | 38.73% | 36.32% | $16.52 |
| 06/26/2013 | 07/26/2013 | $0.140 | 9.56% | 10.94% | $15.35 |
Projected Future Returns & Dividends for EARN
Based on past 10-year performance, here are EARN growth metrics:
Share price CAGR of -11.89%
Dividend CAGR of -5.06%
Using EARN CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| EARN (DRIP) | EARN - No DRIP | |
|---|---|---|
| Current Price | $3.51 | $3.51 |
| Start Shares | 2,849.00 | 2,849.00 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 42,576.77 | 2,849.00 |
| Dividends Payment | $0.02 | $0.02 |
| Annual Dividends | $11,523 | $771 |
| Yield on cost | 115.23% | 7.71% |
| Share Price | $0.99 | $0.99 |
| Total Dividends | $64,509 | $16,515 |
| Final Value | $42,133 | $19,334 |
Estimated Future Value + Dividends - EARN
NOTE: Above numbers are our estimate based on EARN's Dividend and Price CAGR over past 10 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Company Info
Ellington Credit Company (EARN) had its IPO on 2013-05-01, and is traded on NYSE stock exchange.
Ellington Residential Mortgage REIT functions as a real estate investment trust (REIT), with its core business focused on the acquisition, investment, and oversight of assets tied to residential mortgages and real estate. The company's holdings primarily include various Residential Mortgage-Backed Securities (RMBS), such as government-backed agency pools and agency Collateralized Mortgage Obligations (CMOs). Additionally, it invests in non-agency RMBS, which encompasses non-agency CMOs ranging from investment-grade to non-investment-grade ratings. Having opted for REIT tax treatment, the company benefits from an exemption from corporate income tax on the segment of its net earnings that are distributed to its investors. Ellington Residential Mortgage REIT was established in 2012 and is headquartered in Old Greenwich, Connecticut.
EARN website: https://www.ellingtoncredit.com
Get Full Access to All Reports with DRIPCalc PRO
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Loading signals…
DCF Model — EARN
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade
Pay up to today
—
vs current price $3.51
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
