Arbor Realty Trust, Inc. (ABR-PD)
REIT - Mortgage · Real Estate · $983M
Intrinsic Value (Consensus)
$12.85
Current Price
$15.89
Margin of Safety
-19.1%
19.1% Above Intrinsic Value
Value: $13
Price: $16
Valuation Model Estimates
Current Price: $15.89
DCF (Discounted Cash Flow)
$20.86
Graham Number
$13.91
Earnings Power Value
$5.44
Relative Value (P/E)
$11.20
Dividend Discount Model
$3.61
Consensus Value
$12.85
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.56
- EPS (Forward)
- $0.57
- Book Value
- $15.35
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 1.8%
- Debt/Equity
- 375%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.7%
- Beta
- 1.11
Data last updated: 2026-06-12
Source: Yahoo Finance