What is the intrinsic value of BXMT?
As of 2026-03-29, the Intrinsic Value of Blackstone Mortgage Trust Inc (BXMT) is
16.23 USD. This BXMT valuation is based on the model Peter Lynch Fair Value.
With the current market price of 18.85 USD, the upside of Blackstone Mortgage Trust Inc is
-13.88%.
Is BXMT undervalued or overvalued?
Based on its market price of 18.85 USD and our intrinsic valuation, Blackstone Mortgage Trust Inc (BXMT) is overvalued by 13.88%.
16.23 USD
Intrinsic Value
BXMT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(90.12) - (22.48) |
(87.82) |
-565.9% |
| DCF (Growth 10y) |
(89.77) - (14.34) |
(87.14) |
-562.3% |
| DCF (EBITDA 5y) |
(83.82) - (69.65) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(86.37) - (65.74) |
(1,234.50) |
-123450.0% |
| Fair Value |
16.23 - 16.23 |
16.23 |
-13.88% |
| P/E |
4.04 - 8.45 |
5.95 |
-68.4% |
| EV/EBITDA |
(78.72) - (42.86) |
(60.37) |
-420.3% |
| EPV |
(82.64) - (53.95) |
(68.29) |
-462.3% |
| DDM - Stable |
7.70 - 51.50 |
29.60 |
57.0% |
| DDM - Multi |
9.31 - 37.04 |
13.83 |
-26.6% |
BXMT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,180.75 |
| Beta |
0.55 |
| Outstanding shares (mil) |
168.74 |
| Enterprise Value (mil) |
18,891.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.52% |
| Cost of Debt |
14.74% |
| WACC |
13.37% |