LADR
Ladder Capital Corp
Price:  
11.52 
USD
Volume:  
410,047.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LADR Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Ladder Capital Corp (LADR) is 18.64 USD. This LADR valuation is based on the model Peter Lynch Fair Value. With the current market price of 11.52 USD, the upside of Ladder Capital Corp is %.

11.52 USD
Stock Price
18.64 USD
Intrinsic Value
Intrinsic Value Details

LADR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (14.00) - 224.77 (9.59) -183.2%
DCF (Growth 10y) (13.55) - 232.44 (8.92) -177.4%
DCF (EBITDA 5y) (4.75) - 3.55 (1,234.50) -123450.0%
DCF (EBITDA 10y) (8.00) - 6.92 (1,234.50) -123450.0%
Fair Value 18.64 - 18.64 18.64 61.79%
P/E 5.31 - 11.87 8.74 -24.1%
EV/EBITDA 11.45 - 12.34 11.72 1.7%
EPV (10.37) - 10.22 (0.08) -100.7%
DDM - Stable 9.02 - 45.59 27.30 137.0%
DDM - Multi 10.70 - 36.95 16.04 39.2%

LADR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,473.29
Beta 1.29
Outstanding shares (mil) 127.89
Enterprise Value (mil) 3,920.10
Market risk premium 4.60%
Cost of Equity 7.44%
Cost of Debt 12.19%
WACC 10.58%