Company Valuation: Rithm Property Trust Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 304.6 166 145.6 134.9 125.5 100 -
Change - -45.5% -12.28% -7.34% -7% -20.27% -
Enterprise Value (EV) 304.6 166 145.6 134.9 125.5 100 100
Change - -45.5% -12.28% -7.34% -7% -20.27% 0%
P/E 9.27x -5.75x -2.7x -1.3x -46.1x -26.8x -257x
PBR - 0.56x 0.53x 0.55x 0.52x 0.45x 0.5x
PEG - 0x -0x -0.1x 0.5x -0.8x 2.9x
Capitalization / Revenue 3,907,250x 4,657,413x -8,526,876x -2,431,149x 7,159,643x - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 4.86 - 4.56 1.44 1.44 1.44 1.44
Rate of return 6.16% - 14.3% 8.08% 8.69% 11.2% 11.2%
EPS 2 8.52 -7.56 -11.76 -13.74 -0.36 -0.48 -0.05
Distribution rate 57% - -38.8% -10.5% -400% -300% -2,880%
Net sales 77.95 35.64 -17.07 -55.49 17.52 - -
EBITDA - - - - 40.37 - -
EBIT - - - - - - -
Net income 1 34.06 -28.68 -49.26 -92.18 -2.74 -2.69 6.332
Net Debt - - - - - - -
Reference price 2 78.96 43.50 31.80 17.82 16.58 12.87 12.87
Nbr of stocks (in thousands) 3,857 3,816 4,578 7,570 7,567 7,773 -
Announcement Date 03/03/22 02/03/23 27/02/24 30/01/25 13/02/26 - -
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-26.81x - - 11.19% 100M
39.77x15.57x15.91x5.35% 57.56B
16.7x23.4x28.04x3.45% 17.36B
8.24x12.04x14.75x5.82% 15.93B
18.38x16.61x23.86x5.14% 14.72B
9.77x13.46x16x5.31% 12.39B
27.65x10.98x17.26x3.9% 10.19B
7.7x20.2x27.33x3.22% 9.46B
14.57x11.79x18.33x6.38% 9.36B
34.73x7.49x12.04x5.67% 8.85B
Average 15.07x 14.62x 19.28x 5.54% 15.59B
Weighted average by Cap. 25.00x 15.31x 18.61x 5.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. RPT Stock
  4. Valuation Rithm Property Trust Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!