
Claros Mortgage Trust Inc
NYSE:CMTG

Intrinsic Value
The intrinsic value of one
CMTG
stock under the Base Case scenario is
9.96
USD.
Compared to the current market price of 2.57 USD,
Claros Mortgage Trust Inc
is
Undervalued by 74%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Claros Mortgage Trust Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Claros Mortgage Trust Inc
Balance Sheet Decomposition
Claros Mortgage Trust Inc
Current Assets | 127.8m |
Cash & Short-Term Investments | 127.8m |
Non-Current Assets | 6.5B |
Long-Term Investments | 42.3m |
Intangibles | 19.8m |
Other Non-Current Assets | 6.5B |
Free Cash Flow Analysis
Claros Mortgage Trust Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Claros Mortgage Trust Inc
Revenue
|
646.6m
USD
|
Cost of Revenue
|
-449.1m
USD
|
Gross Profit
|
197.5m
USD
|
Operating Expenses
|
-284.9m
USD
|
Operating Income
|
-87.4m
USD
|
Other Expenses
|
-160.8m
USD
|
Net Income
|
-248.1m
USD
|
CMTG Profitability Score
Profitability Due Diligence
Claros Mortgage Trust Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
Claros Mortgage Trust Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
CMTG Solvency Score
Solvency Due Diligence
Claros Mortgage Trust Inc's solvency score is 12/100. The higher the solvency score, the more solvent the company is.

Score
Claros Mortgage Trust Inc's solvency score is 12/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMTG Price Targets Summary
Claros Mortgage Trust Inc
According to Wall Street analysts, the average 1-year price target for
CMTG
is 3.06 USD
with a low forecast of 2.53 USD and a high forecast of 3.68 USD.
Dividends
Current shareholder yield for CMTG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CMTG
stock under the Base Case scenario is
9.96
USD.
Compared to the current market price of 2.57 USD,
Claros Mortgage Trust Inc
is
Undervalued by 74%.