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 84.64 -
Change - -45.5% -12.28% -7.34% -7% -32.53% -
Enterprise Value (EV) 304.6 166 145.6 134.9 125.5 84.64 84.64
Change - -45.5% -12.28% -7.34% -7% -32.53% 0%
P/E 9.27x -5.75x -2.7x -1.3x -46.1x -8.71x -11x
PBR - 0.56x 0.53x 0.55x 0.52x 0.39x 0.45x
PEG - 0x -0x -0.1x 0.5x -0x 0.5x
Capitalization / Revenue 3.91x 4.66x -8.53x -2.43x 7.16x 4.99x 3.99x
EV / Revenue 0x 0x -0x -0x 0x 4.99x 3.99x
EV / EBITDA - - - - - 2.27x 2.47x
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% 13.2% 13.2%
EPS 2 8.52 -7.56 -11.76 -13.74 -0.36 -1.25 -0.99
Distribution rate 57% - -38.8% -10.5% -400% -115% -145%
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 -9.708 7.179
Net Debt - - - - - - -
Reference price 2 78.96 43.50 31.80 17.82 16.58 10.89 10.89
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.($)
-8.6x - - 13.4% 83.56M
42.01x16.08x16.67x4.98% 61.31B
9.38x12.64x15.78x5.3% 17.08B
13.89x22.91x26.94x3.71% 16.13B
20.25x17.09x25.04x4.89% 15.1B
10.69x13.56x16.24x5.28% 12.18B
7.9x22.37x30.28x2.82% 10.59B
32.36x11.57x18.26x3.62% 10.83B
15.88x12.26x19.15x6.16% 9.6B
24.31x7.27x11.91x5.75% 8.74B
Average 16.81x 15.08x 20.03x 5.59% 16.16B
Weighted average by Cap. 25.95x 15.71x 19.24x 4.78%

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.