
Blackstone Mortgage Trust Inc
NYSE:BXMT

Intrinsic Value
The intrinsic value of one
BXMT
stock under the Base Case scenario is
32.12
USD.
Compared to the current market price of 18.35 USD,
Blackstone Mortgage Trust Inc
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Blackstone Mortgage Trust Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Blackstone Mortgage Trust Inc
Balance Sheet Decomposition
Blackstone Mortgage Trust Inc
Current Assets | 597.8m |
Cash & Short-Term Investments | 323.5m |
Receivables | 160.1m |
Other Current Assets | 114.2m |
Non-Current Assets | 19.2B |
Long-Term Investments | 4.5m |
PP&E | 588.2m |
Other Non-Current Assets | 18.6B |
Free Cash Flow Analysis
Blackstone Mortgage Trust Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Blackstone Mortgage Trust Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
417.3m
USD
|
Operating Expenses
|
-619.4m
USD
|
Operating Income
|
-202.1m
USD
|
Other Expenses
|
-2m
USD
|
Net Income
|
-204.1m
USD
|
BXMT Profitability Score
Profitability Due Diligence
Blackstone Mortgage Trust Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Blackstone Mortgage Trust Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
BXMT Solvency Score
Solvency Due Diligence
Blackstone Mortgage Trust Inc's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Score
Blackstone Mortgage Trust Inc's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BXMT Price Targets Summary
Blackstone Mortgage Trust Inc
According to Wall Street analysts, the average 1-year price target for
BXMT
is 21.25 USD
with a low forecast of 19.7 USD and a high forecast of 24.15 USD.
Dividends
Current shareholder yield for BXMT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BXMT
stock under the Base Case scenario is
32.12
USD.
Compared to the current market price of 18.35 USD,
Blackstone Mortgage Trust Inc
is
Undervalued by 43%.