BrightSpire Capital, Inc. (NYSE: BRSP)

Sector: Real Estate Industry: REIT - Mortgage CIK: 0001717547
Market Cap 659.97 Mn
P/B 0.68
P/E -18.06
P/S 3.32
ROIC (Qtr) -1.32
Div Yield % 11.43
Rev 1y % (Qtr) 6.66
Total Debt (Qtr) 2.17 Bn
Debt/Equity (Qtr) 2.22

About

BrightSpire Capital, Inc., often recognized by its ticker symbol BRSP, operates in the commercial real estate (CRE) industry as a credit real estate investment trust (REIT). The company's primary business activities revolve around originating, acquiring, financing, and managing a diversified portfolio, which mainly consists of CRE debt investments and net leased properties primarily in the United States. BrightSpire's revenue generation is primarily based on its target assets, which include senior loans, mezzanine loans, preferred equity, and...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 82.50M provides 2.37x coverage of SG&A expenses 34.80M, showing efficient operational cost management.
  • Robust free cash flow of 70.83M exceeds capital expenditure of 11.68M by 6.06x, indicating strong organic growth funding capability.
  • Cash reserves of 221.57M provide ample 440.49x coverage of acquisition spending 503000, enabling strategic growth opportunities.
  • Strong free cash flow of 70.83M provides 140.81x coverage of acquisition spending 503000, indicating disciplined M&A strategy.
  • Strong tangible asset base of 3.30B provides 6569.50x coverage of acquisition spending 503000, enabling strategic growth.

Bear case

  • Operating cash flow of 82.50M barely covers its investment activities of (10.65M), with a coverage ratio of -7.75, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 82.50M provides thin coverage of dividend payments of (83.21M) with a -0.99 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 82.50M provides minimal -3.90x coverage of tax expenses of (21.14M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (32.43M) show weak coverage of depreciation charges of 39.42M, with a -0.82 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 70.83M represents just -0.36x of debt issuance (196.99M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Peer comparison

Companies in the REIT - Mortgage
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NLY Annaly Capital Management Inc 13.57 Bn 10.12 7.94 107.02 Bn
2 AGNC AGNC Investment Corp. 11.33 Bn 16.49 30.46 95.01 Bn
3 STWD Starwood Property Trust, Inc. 6.34 Bn 17.32 3.51 21.43 Bn
4 RITM Rithm Capital Corp. 5.69 Bn 7.32 1.14 34.97 Bn
5 BXMT Blackstone Mortgage Trust, Inc. 3.26 Bn 30.37 6.41 15.46 Bn
6 ARR Armour Residential REIT, Inc. 1.84 Bn 35.07 15.78 16.56 Bn
7 DX Dynex Capital Inc 1.60 Bn 9.10 6.93 11.75 Bn
8 ABR Arbor Realty Trust Inc 1.50 Bn 9.82 2.84 10.40 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.81 0.83
EV to Cash from Ops. EV/CFO 32.28 -102.96
EV to Debt EV to Debt 1.23 1.31
EV to EBIT EV/EBIT -82.13 -260.73
EV to EBITDA EV/EBITDA 994.89 -16.37
EV to Free Cash Flow [EV/FCF] EV/FCF 37.60 3.47
EV to Market Cap EV to Market Cap 4.04 9.18
EV to Revenue EV/Rev 13.41 26.77
Price to Book Value [P/B] P/B 0.68 0.68
Price to Earnings [P/E] P/E -18.06 -4.85
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.44 -0.55
Dividend Payout Ratio % Div Payout % (Qtr) -206.50 29.47
Dividend per Basic Share Div per Share (Qtr) 0.64 1.15
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 114.70 57.60
Interest Coverage Int. cover (Qtr) -1.28 -0.17
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -78.11 37.60
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -49.55 24.22
Dividend Growth (1y) % Div 1y % (Qtr) -15.79 4.53
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 79.72 17.83
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 104.14 9.86
EBIT Growth (1y) % EBIT 1y % (Qtr) 67.76 20.98
EBT Growth (1y) % EBT 1y % (Qtr) 54.82 11.17
EPS Growth (1y) % EPS 1y % (Qtr) 69.31 59.25
FCF Growth (1y) % FCF 1y % (Qtr) -34.75 59.63
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -22.60 20.65
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.06 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.88 0.83
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 2.22 5.05
Interest Cover Ratio Int Coverage (Qtr) -1.28 -0.17
Times Interest Earned Times Interest Earned (Qtr) -1.28 -0.17
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 3.50 137.11
EBIT Margin % EBIT Margin % (Qtr) -16.33 142.19
EBT Margin % EBT Margin % (Qtr) -29.05 129.16
Gross Margin % Gross Margin % (Qtr) 72.20 117.97
Net Profit Margin % Net Margin % (Qtr) -18.40 125.89