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 93.74 -
Change - -45.5% -12.28% -7.34% -7% -25.28% -
Enterprise Value (EV) 304.6 166 145.6 134.9 125.5 93.74 93.74
Change - -45.5% -12.28% -7.34% -7% -25.28% 0%
P/E 9.27x -5.75x -2.7x -1.3x -46.1x -25.1x -241x
PBR - 0.56x 0.53x 0.55x 0.52x 0.42x 0.47x
PEG - 0x -0x -0.1x 0.5x -0.8x 2.7x
Capitalization / Revenue 3.91x 4.66x -8.53x -2.43x 7.16x 5.53x 4.41x
EV / Revenue 0x 0x -0x -0x 0x 5.53x 4.41x
EV / EBITDA - - - - - 2.52x 2.74x
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% 11.9% 11.9%
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 1 77.95 35.64 -17.07 -55.49 17.52 16.95 21.24
EBITDA 1 - - - - - 37.21 34.2
EBIT - - - - - - -
Net income 1 34.06 -28.68 -49.26 -92.18 -2.74 -2.69 4.329
Net Debt - - - - - - -
Reference price 2 78.96 43.50 31.80 17.82 16.58 12.06 12.06
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, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-25.13x - - 11.94% 93.74M
39.97x15.9x16.16x5.22% 59.15B
16.92x23.56x28.42x3.4% 17.52B
9.48x12.57x15.41x5.26% 17.42B
20.33x17.11x25.48x4.87% 15.3B
10.72x14.07x16.73x4.97% 13.15B
9.81x21.91x29.61x2.86% 10.57B
28.63x11.2x17.58x3.85% 10.31B
15.99x12.21x18.99x6.02% 9.81B
27.69x7.32x11.73x5.79% 8.67B
Average 15.44x 15.09x 20.01x 5.42% 16.2B
Weighted average by Cap. 25.13x 15.75x 19.24x 4.82%

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.