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 99.64 -
Change - -45.5% -12.28% -7.34% -7% -20.58% -
Enterprise Value (EV) 304.6 166 145.6 134.9 125.5 99.64 99.64
Change - -45.5% -12.28% -7.34% -7% -20.58% 0%
P/E 9.27x -5.75x -2.7x -1.3x -46.1x -26.7x -256x
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 12.82 12.82
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.($)
-26.71x - - 11.23% 99.64M
40.24x15.69x16.05x5.29% 58.23B
16.65x23.35x27.98x3.46% 17.3B
8.42x12.14x14.88x5.69% 16.27B
19.53x16.48x23.66x5.18% 14.57B
9.94x13.61x16.17x5.21% 12.6B
27.65x10.97x17.27x3.9% 10.18B
7.76x20.31x27.48x3.2% 9.53B
14.57x11.79x18.33x6.38% 9.35B
36.05x7.62x12.25x5.47% 9.18B
Average 15.41x 14.66x 19.34x 5.5% 15.73B
Weighted average by Cap. 25.42x 15.34x 18.64x 4.98%

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.