Using the industry peer median EV/EBITDA multiple (trailing + forward), Granite Point Mortgage Trust Inc. (GPMT) has a fair value of $0.39 based on 7 comparable companies in the REIT - Mortgage industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Granite Point Mortgage Trust Inc.GPMT | 70 | 20.7x | — |
| ACRES Commercial Realty Corp. | 165 | 14.7x | 31.7x |
| Seven Hills Realty Trust | 144 | 11.0x | 19.4x |
| Rithm Property Trust Inc. | 116 | 20.0x | — |
| Sunrise Realty Trust, Inc. | 104 | 13.0x | 7.7x |
| Cherry Hill Mortgage Investment Corporation | 95 | 22.4x | 95.9x |
| Altisource Portfolio Solutions S.A. | 76 | 48.2x | 45.7x |
| Lument Finance Trust, Inc. | 62 | 19.8x | 44.9x |
| Industry Median | 19.8x | 38.3x | |
| (*) EBITDA | 57 | ||
| = Enterprise Value | 1,125 | ||
| (-) Net Debt | 1,106 | ||
| Equity Value | 19 | ||
| (/) Outstanding shares | 48 | ||
| Fair Price | $0 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Granite Point Mortgage Trust Inc. (GPMT) has a fair value of $5.28 based on 8 comparable companies in the REIT - Mortgage industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Granite Point Mortgage Trust Inc.GPMT | 70 | 8.1x | — |
| ACRES Commercial Realty Corp. | 165 | 10.1x | 21.7x |
| Orion Properties Inc. | 164 | 4.2x | 3.2x |
| Seven Hills Realty Trust | 144 | 8.6x | 15.2x |
| Rithm Property Trust Inc. | 116 | 14.7x | 120.2x |
| Sunrise Realty Trust, Inc. | 104 | 8.3x | 4.9x |
| Cherry Hill Mortgage Investment Corporation | 95 | 12.6x | 53.6x |
| Altisource Portfolio Solutions S.A. | 76 | 1.4x | 1.3x |
| Lument Finance Trust, Inc. | 62 | 13.0x | 29.5x |
| Industry Median | 9.4x | 18.4x | |
| (*) Revenue | 145 | ||
| = Enterprise Value | 1,359 | ||
| (-) Net Debt | 1,106 | ||
| Equity Value | 253 | ||
| (/) Outstanding shares | 48 | ||
| Fair Price | $5 | ||
Using the Earnings Power Value framework with a WACC of 7.8% and normalized earnings of $91.1M, the company has a fair value of $1.33 per share. The EPV range is $0.00 – $7.16 based on WACC sensitivity (6.3% – 9.3%).
| Low | Selected | High | |
|---|---|---|---|
| Normalized Earnings | 91 | 91 | 91 |
| (/) WACC | 9.3% | 7.8% | 6.3% |
| Enterprise Value | 981 | 1,170 | 1,449 |
| (-) Net debt | 1,106 | 1,106 | 1,106 |
| Equity Value | -125 | 64 | 343 |
| (/) Outstanding shares | 48 | 48 | 48 |
| Fair Price | $0.00 | $1.33 | $7.16 |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.