As of 2024-12-14, the Intrinsic Value of Ladder Capital Corp (LADR) is
17.26 USD. This LADR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 11.84 USD, the upside of Ladder Capital Corp is
45.80%.
The range of the Intrinsic Value is 4.12 - 27.24 USD
17.26 USD
Intrinsic Value
LADR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(10.21) - 297.05 |
(5.40) |
-145.6% |
| DCF (Growth 10y) |
(9.60) - 318.09 |
(4.37) |
-136.9% |
| DCF (EBITDA 5y) |
4.12 - 27.24 |
17.26 |
45.8% |
| DCF (EBITDA 10y) |
(1.59) - 33.21 |
12.73 |
7.5% |
| Fair Value |
18.82 - 18.82 |
18.82 |
58.99% |
| P/E |
5.30 - 14.56 |
8.42 |
-28.9% |
| EV/EBITDA |
12.02 - 32.73 |
22.31 |
88.4% |
| EPV |
(7.83) - 14.50 |
3.33 |
-71.9% |
| DDM - Stable |
11.39 - 56.30 |
33.84 |
185.8% |
| DDM - Multi |
16.38 - 57.85 |
24.95 |
110.7% |
LADR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,511.26 |
| Beta |
0.44 |
| Outstanding shares (mil) |
127.64 |
| Enterprise Value (mil) |
3,489.39 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.68% |
| Cost of Debt |
14.18% |
| WACC |
11.72% |