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 88.53 -
Change - -45.5% -12.28% -7.34% -7% -29.44% -
Enterprise Value (EV) 304.6 166 145.6 134.9 125.5 88.53 88.53
Change - -45.5% -12.28% -7.34% -7% -29.44% 0%
P/E 9.27x -5.75x -2.7x -1.3x -46.1x -23.7x -228x
PBR - 0.56x 0.53x 0.55x 0.52x 0.4x 0.45x
PEG - 0x -0x -0.1x 0.5x -0.7x 2.5x
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% 12.6% 12.6%
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 11.39 11.39
Nbr of stocks (in thousands) 3,857 3,816 4,578 7,570 7,567 7,773 -
Announcement Date 3/3/22 3/2/23 2/27/24 1/30/25 2/13/26 - -
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-23.73x - - 12.64% 88.53M
37.53x14.88x15.38x5.76% 53.44B
16.52x23.23x27.83x3.49% 16.95B
8.06x11.97x14.66x5.92% 15.43B
17.99x16.26x23.64x5.25% 14.26B
9.29x13.32x15.87x5.38% 12.04B
26.17x10.57x16.63x4.12% 9.64B
36.46x7.66x12.31x5.41% 9.29B
14.58x11.77x18.5x6.47% 9.15B
7.29x19.52x26.41x3.4% 8.83B
Average 15.02x 14.35x 19.02x 5.78% 14.91B
Weighted average by Cap. 23.91x 14.89x 18.28x 5.22%

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%: Exceptional extension
d
:
:
SEIZE THE OFFER!