Claros Mortgage Trust, Inc. (NYSE: CMTG)

Sector: Real Estate Industry: REIT - Mortgage CIK: 0001666291
Market Cap 429.29 Mn
P/B 0.25
P/E -1.16
P/S 2.13
ROIC (Qtr) 1.12
Div Yield % 0.00
Rev 1y % (Qtr) -28.98
Total Debt (Qtr) 3.65 Bn
Debt/Equity (Qtr) 2.08

About

Claros Mortgage Trust, Inc., or CMTG, operates in the commercial real estate (CRE) finance industry. The company specializes in originating, acquiring, and managing senior and subordinate loans on transitional CRE assets located in major U.S. markets. It was established in 2015 and has since then been taxed as a Real Estate Investment Trust (REIT) for U.S. federal income tax purposes. CMTG's primary business activities revolve around the origination and acquisition of loans on transitional CRE assets. These properties require repositioning, renovation,...

Read more

Price action

Investment thesis

Bull case

  • Strong free cash flow of 22.01M provides 1.26x coverage of SG&A expenses 17.46M, indicating efficient cost management.
  • Cash position of 356.26M fully covers payables of 7.73M by 46.07x, showing strong vendor relationship management.
  • Free cash flow of 22.01M fully covers payables of 7.73M by 2.85x, indicating strong vendor payment capability.

Bear case

  • Operating cash flow of (14.53M) barely covers its investment activities of 1.76B, with a coverage ratio of -0.01, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of (14.53M) provides thin coverage of dividend payments of (14.19M) with a 1.02 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • The company's operating cash flow of (14.53M) shows concerning coverage of stock compensation expenses of 16.88M, with a -0.86 ratio indicating potential earnings quality issues.
  • Free cash flow of 22.01M provides weak coverage of capital expenditures of (36.54M), with a -0.60 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (339.91M) show weak coverage of depreciation charges of 7.66M, with a -44.36 ratio indicating high capital intensity and potential reinvestment needs.

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 13.98 Bn 10.42 8.17 107.02 Bn
2 AGNC AGNC Investment Corp. 11.44 Bn 16.65 30.74 95.01 Bn
3 STWD Starwood Property Trust, Inc. 6.55 Bn 17.88 3.63 21.43 Bn
4 RITM Rithm Capital Corp. 5.78 Bn 7.43 1.16 34.97 Bn
5 BXMT Blackstone Mortgage Trust, Inc. 3.36 Bn 31.37 6.62 15.46 Bn
6 ARR Armour Residential REIT, Inc. 1.83 Bn 34.78 15.64 16.56 Bn
7 DX Dynex Capital Inc 1.59 Bn 9.04 6.88 11.75 Bn
8 ABR Arbor Realty Trust Inc 1.50 Bn 9.84 2.84 10.40 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.78 0.83
EV to Cash from Ops. EV/CFO -290.42 -102.96
EV to Debt EV to Debt 1.16 1.31
EV to EBIT EV/EBIT -12.41 -260.73
EV to EBITDA EV/EBITDA 59.89 -16.37
EV to Free Cash Flow [EV/FCF] EV/FCF 191.70 3.47
EV to Market Cap EV to Market Cap 9.86 9.18
EV to Revenue EV/Rev 20.96 26.77
Price to Book Value [P/B] P/B 0.24 0.68
Price to Earnings [P/E] P/E -1.15 -4.85
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -26.11 -0.55
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 29.47
Dividend per Basic Share Div per Share (Qtr) 0.00 1.15
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 57.60
Interest Coverage Int. cover (Qtr) -11.09 -0.17
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 2,863.99 37.60
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 146.74 24.22
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 4.53
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -464.24 17.83
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -48.86 9.86
EBIT Growth (1y) % EBIT 1y % (Qtr) -464.24 20.98
EBT Growth (1y) % EBT 1y % (Qtr) -328.27 11.17
EPS Growth (1y) % EPS 1y % (Qtr) -314.06 59.25
FCF Growth (1y) % FCF 1y % (Qtr) -76.12 59.63
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -26.15 20.65
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.04 0.04
Cash Payout Ratio Cash Payout (Qtr) -0.28 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) 2.08 5.05
Interest Cover Ratio Int Coverage (Qtr) -11.09 -0.17
Times Interest Earned Times Interest Earned (Qtr) -11.09 -0.17
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -165.00 137.11
EBIT Margin % EBIT Margin % (Qtr) -168.85 142.19
EBT Margin % EBT Margin % (Qtr) -184.08 129.16
Gross Margin % Gross Margin % (Qtr) 83.50 117.97
Net Profit Margin % Net Margin % (Qtr) -184.10 125.89