SEVN - NASDAQ

Seven Hills Realty Trust

Seven Hills Realty Trust

SEVNยทNASDAQ

$8.55

+0.83%
Real EstateREIT - Mortgage

Seven Hills Realty Trust, a real estate investment trust, focuses on originating and investing in first mortgage loans secured by middle market and transitional commercial real estate in the United States. The company has elected to be taxed as a real estate investment trust. As a result, it would not be subject to corporate income tax on that portion of its net income that is distributed to shareholders. The company was formerly known as RMR Mortgage Trust. Seven Hills Realty Trust was incorporated in 2008 and is headquartered in Newton, Massachusetts.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$146.62M
EPS1.0000
P/E Ratio8.55
Earnings Date07/27/2026
Seven Hills Realty Trust

Seven Hills Realty Trust Fair Value Envelope

SEVN ยท NASDAQ

Our analysis suggests that SEVN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.55, this represents a potential HIDDEN relative to our calculated worth for Seven Hills Realty Trust.

HIDDEN
Intrinsic Value
Current Price: $8.55

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$39.5M
+ Cash & Equivalents$123.5M
Firm Value$162.9M
- Debt$487.7M
Equity Value-$324.7M
/ Shares Outstanding15,065,124B
DCF Value-$22
OVERVALUED BY 352%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$11.2M
$8.4M
$6.3M
$4.7M
$3.5M
$2.6M
$2.0M
$1.5M
$1.1M
$822.2K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$11.2M
$8.4M
$6.3M
$4.7M
$3.5M
$2.6M
$2.0M
$1.5M
$1.1M
$822.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$10.4M
$7.2M
$5.0M
$3.5M
$2.4M
$1.7M
$1.1M
$794.4K
$550.0K
$380.8K
Terminal Value represents 16.4% of Enterprise Value

Related Guides

Blog Categories

Continue your SEVN research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.