BLACKSTONE MORTGAGE TRUST, INC. (BXMT)
Real Estate Investment Trusts · Financial Services · $2.2B
Intrinsic Value (Consensus)
$13.41
Current Price
$12.80
Margin of Safety
+4.8%
4.8% Below Intrinsic Value
Value: $13
Price: $13
Valuation Model Estimates
Current Price: $12.80
DCF (Discounted Cash Flow)
$21.87
Graham Number
$17.28
Earnings Power Value
$6.21
Relative Value (P/E)
$12.80
Dividend Discount Model
$8.87
Consensus Value
$13.41
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $0.64
- EPS (Forward)
- $0.67
- Book Value
- $20.74
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 3.1%
- Debt/Equity
- 472%
- Revenue Growth
- 15.6%
- Earnings Growth
- 5.0%
- Dividend Yield
- 3.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance