Adamas Trust, Inc. - 6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, $0.01 par value per share (ADAML)
Asset Management · Financial Services · $2.2B
Intrinsic Value (Consensus)
$75.49
Current Price
$24.32
Margin of Safety
+210.4%
210.4% Below Intrinsic Value
Value: $75
Price: $24
Valuation Model Estimates
Current Price: $24.32
DCF (Discounted Cash Flow)
$100.17
Graham Number
Not applicable
—
Earnings Power Value
$14.24
Relative Value (P/E)
$50.81
Dividend Discount Model
Not applicable
—
Consensus Value
$75.49
Model Assumptions
Discount Rate
0.0%
Growth Rate
30.0%
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%.
Health Score
D
48
Profitability
10/25
Strength
10/25
Valuation
15/25
Growth
13/25
Financial Health Signals
Strong earnings growth (30% YoY)
Solid dividend yield (172.0%)
Key Financials
- EPS (TTM)
- $1.69
- EPS (Forward)
- $2.20
- Book Value
- —
- P/E Ratio
- —
- Forward P/E
- —
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 30.0%
- Dividend Yield
- 172.0%
- Beta
- 1.26
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-23
Source: Yahoo Finance