Arbor Realty Trust, Inc.

Arbor Realty Trust, Inc.

ABRยทNYSE

$5.31

-2.1%
Real EstateREIT - Mortgage

Arbor Realty Trust, Inc. invests in a diversified portfolio of structured finance assets in the multifamily, single-family rental, and commercial real estate markets in the United States. The company operates in two segments, Structured Business and Agency Business. It primarily invests in bridge and mezzanine loans, including junior participating interests in first mortgages, and preferred and direct equity, as well as real estate-related joint ventures, real estate-related notes, and various mortgage-related securities. The company offers bridge financing products to borrowers who seek short-term capital to be used in an acquisition of property; financing by making preferred equity investments in entities that directly or indirectly own real property; mezzanine financing in the form of loans that are subordinate to a conventional first mortgage loan and senior to the borrower's equity in a transaction; junior participation financing in the form of a junior participating interest in the senior debt; and financing products to borrowers who are looking to acquire conventional, workforce, and affordable single-family housing. Further, it underwrites, originates, sells, and services multifamily mortgage loans through conduit/commercial mortgage-backed securities programs. The company qualifies as a real estate investment trust for federal income tax purposes. It generally would not be subject to federal corporate income taxes if it distributes at least 90% of its taxable income to its stockholders. Arbor Realty Trust, Inc. was incorporated in 2003 and is headquartered in Uniondale, New York.

At a Glance

Live Snapshot
Market Cap$1.02B
EPS0.5600
P/E Ratio9.48
Earnings Date08/07/2026
Arbor Realty Trust, Inc.

Arbor Realty Trust, Inc. Fair Value Envelope

ABR ยท NYSE

Our analysis suggests that ABR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.307, this represents a potential HIDDEN relative to our calculated worth for Arbor Realty Trust, Inc..

Intrinsic Value
Current Price: $5.307

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$2.1B
+ Cash & Equivalents$482.9M
Firm Value$2.5B
- Debt$11.0B
Equity Value-$8.5B
/ Shares Outstanding191,251,813B
DCF Value-$44
OVERVALUED BY 938%

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
$340.4M
$292.3M
$251.0M
$215.6M
$185.1M
$159.0M
$136.5M
$117.3M
$100.7M
$86.5M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$340.4M
$292.3M
$251.0M
$215.6M
$185.1M
$159.0M
$136.5M
$117.3M
$100.7M
$86.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$315.2M
$250.6M
$199.3M
$158.5M
$126.0M
$100.2M
$79.7M
$63.4M
$50.4M
$40.1M
Terminal Value represents 33.0% of Enterprise Value