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 97.08 -
Change - -45.5% -12.28% -7.34% -7% -22.62% -
Enterprise Value (EV) 304.6 166 145.6 134.9 125.5 97.08 97.08
Change - -45.5% -12.28% -7.34% -7% -22.62% 0%
P/E 9.27x -5.75x -2.7x -1.3x -46.1x -26x -250x
PBR - 0.56x 0.53x 0.55x 0.52x 0.44x 0.49x
PEG - 0x -0x -0.1x 0.5x -0.8x 2.8x
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% 11.5% 11.5%
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 12.49 12.49
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-26.02x - - 11.53% 97.08M
39.79x15.65x16.01x5.28% 58.01B
16.63x23.33x27.96x3.47% 17.23B
8.39x12.13x14.86x5.71% 16.18B
19.7x16.58x23.8x5.13% 14.65B
9.87x13.55x16.1x5.25% 12.47B
27.84x11x17.35x3.87% 10.25B
7.74x20.28x27.44x3.2% 9.48B
14.63x11.82x18.37x6.36% 9.36B
36.07x7.62x12.25x5.46% 9.19B
Average 15.46x 14.66x 19.35x 5.53% 15.69B
Weighted average by Cap. 25.28x 15.33x 18.64x 4.97%

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.