LADR
Ladder Capital Corp
Price:  
10.75 
USD
Volume:  
1,055,968.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LADR Intrinsic Value

-17.20 %
Upside

What is the intrinsic value of LADR?

As of 2025-07-01, the Intrinsic Value of Ladder Capital Corp (LADR) is 8.90 USD. This LADR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.75 USD, the upside of Ladder Capital Corp is -17.20%.

The range of the Intrinsic Value is (2.61) - 26.02 USD

Is LADR undervalued or overvalued?

Based on its market price of 10.75 USD and our intrinsic valuation, Ladder Capital Corp (LADR) is overvalued by 17.20%.

10.75 USD
Stock Price
8.90 USD
Intrinsic Value
Intrinsic Value Details

LADR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (11.97) - 276.18 (6.62) -161.6%
DCF (Growth 10y) (11.52) - 276.01 (6.06) -156.4%
DCF (EBITDA 5y) (2.61) - 26.02 8.90 -17.2%
DCF (EBITDA 10y) (6.01) - 28.99 5.63 -47.7%
Fair Value 20.18 - 20.18 20.18 87.76%
P/E 9.77 - 14.89 11.72 9.0%
EV/EBITDA 5.44 - 38.55 16.37 52.3%
EPV (7.71) - 15.42 3.86 -64.1%
DDM - Stable 12.97 - 75.64 44.30 312.1%
DDM - Multi 16.33 - 67.29 25.55 137.7%

LADR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,377.08
Beta 0.36
Outstanding shares (mil) 128.10
Enterprise Value (mil) 3,667.05
Market risk premium 4.60%
Cost of Equity 6.51%
Cost of Debt 12.82%
WACC 10.58%