Rithm Property Trust Inc.

Rithm Property Trust Inc.

RPTยทNYSE

$14.05

+0.11%
Real EstateREIT - Mortgage

RPT Realty owns and operates a national portfolio of open-air shopping destinations principally located in top U.S. markets. The Company's shopping centers offer diverse, locally-curated consumer experiences that reflect the lifestyles of their surrounding communities and meet the modern expectations of the Company's retail partners. The Company is a fully integrated and self-administered REIT publicly traded on the New York Stock Exchange. The common shares of the Company, par value $0.01 per share are listed and traded on the NYSE under the ticker symbol RPT. As of June 30, 2020, our property portfolio consisted of 49 shopping centers (including five shopping centers owned through a joint venture) representing 11.9 million square feet of gross leasable area. As of June 30, 2020, the Company's pro-rata share of the aggregate portfolio was 93.6% leased.

At a Glance

Live Snapshot
Market Cap$109.20M
EPS-0.3600
P/E Ratio-39.03
Earnings Date07/23/2026
Rithm Property Trust Inc.

Rithm Property Trust Inc. Fair Value Envelope

RPT ยท NYSE

Our analysis suggests that RPT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $14.05, this represents a potential HIDDEN relative to our calculated worth for Rithm Property Trust Inc..

Intrinsic Value
Current Price: $14.05

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-$3.9M
+ Cash & Equivalents$79.3M
Firm Value$75.4M
- Debt$741.8M
Equity Value-$666.4M
/ Shares Outstanding45,420,752B
DCF Value-$15
OVERVALUED BY 204%

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
-$2.2M
-$1.1M
-$561.9K
-$280.9K
-$140.5K
-$70.2K
-$35.1K
-$17.6K
-$8.8K
-$4.4K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$2.2M
-$1.1M
-$561.9K
-$280.9K
-$140.5K
-$70.2K
-$35.1K
-$17.6K
-$8.8K
-$4.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$2.1M
-$963.4K
-$446.0K
-$206.5K
-$95.6K
-$44.3K
-$20.5K
-$9.5K
-$4.4K
-$2.0K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.