As of 2025-10-23, the Intrinsic Value of Arbor Realty Trust Inc (ABR) is 4.20 USD. This ABR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 11.78 USD, the upside of Arbor Realty Trust Inc is -64.30%.
The range of the Intrinsic Value is 3.35 - 5.48 USD
Based on its market price of 11.78 USD and our intrinsic valuation, Arbor Realty Trust Inc (ABR) is overvalued by 64.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (48.28) - 133.64 | (45.56) | -486.7% |
| DCF (Growth 10y) | (47.98) - 142.28 | (45.06) | -482.5% |
| DCF (EBITDA 5y) | 3.35 - 5.48 | 4.20 | -64.3% |
| DCF (EBITDA 10y) | 3.51 - 8.04 | 5.10 | -56.7% |
| Fair Value | 29.02 - 29.02 | 29.02 | 146.38% |
| P/E | 2.04 - 2.59 | 2.31 | -80.4% |
| EV/EBITDA | 6.95 - 9.83 | 8.88 | -24.6% |
| EPV | (40.20) - (7.32) | (23.76) | -301.7% |
| DDM - Stable | 15.97 - 78.41 | 47.19 | 300.6% |
| DDM - Multi | 9.75 - 32.52 | 14.49 | 23.0% |
| Market Cap (mil) | 2,265.29 |
| Beta | 0.76 |
| Outstanding shares (mil) | 192.30 |
| Enterprise Value (mil) | 2,265.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.90% |
| Cost of Debt | 14.41% |
| WACC | 12.14% |