image
Real Estate - REIT - Mortgage - NASDAQ - US
$ 15.66
0.643 %
$ 307 M
Market Cap
7.83
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one REFI stock under the worst case scenario is HIDDEN Compared to the current market price of 15.7 USD, Chicago Atlantic Real Estate Finance, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one REFI stock under the base case scenario is HIDDEN Compared to the current market price of 15.7 USD, Chicago Atlantic Real Estate Finance, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one REFI stock under the best case scenario is HIDDEN Compared to the current market price of 15.7 USD, Chicago Atlantic Real Estate Finance, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
57.3 M REVENUE
17.34%
38.5 M OPERATING INCOME
10.38%
38.7 M NET INCOME
19.87%
28.4 M OPERATING CASH FLOW
67.10%
-1.93 M INVESTING CASH FLOW
98.46%
-24.3 M FINANCING CASH FLOW
-72.12%
14.5 M REVENUE
-3.75%
-2.71 B OPERATING INCOME
-24605.92%
29.1 B NET INCOME
316837.78%
21.3 B OPERATING CASH FLOW
343143.77%
1.99 B INVESTING CASH FLOW
69783.01%
-24.4 B FINANCING CASH FLOW
-766496.70%
Balance Sheet Chicago Atlantic Real Estate Finance, Inc.
image
Current Assets 10.5 M
Cash & Short-Term Investments 7.9 M
Receivables 1.11 M
Other Current Assets 1.45 M
Non-Current Assets 1.21 M
Long-Term Investments 842 K
PP&E 0
Other Non-Current Assets 367 K
Current Liabilities 19.2 M
Accounts Payable 1.13 M
Short-Term Debt 0
Other Current Liabilities 18 M
Non-Current Liabilities 68.1 M
Long-Term Debt 66 M
Other Non-Current Liabilities 2.05 M
EFFICIENCY
Earnings Waterfall Chicago Atlantic Real Estate Finance, Inc.
image
Revenue 57.3 M
Cost Of Revenue 8.78 M
Gross Profit 48.5 M
Operating Expenses 17.7 M
Operating Income 38.5 M
Other Expenses -180 K
Net Income 38.7 M
RATIOS
84.68% GROSS MARGIN
84.68%
67.21% OPERATING MARGIN
67.21%
67.52% NET MARGIN
67.52%
14.24% ROE
14.24%
10.78% ROA
10.78%
11.40% ROIC
11.40%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Chicago Atlantic Real Estate Finance, Inc.
image
Net Income 38.7 M
Depreciation & Amortization 5.93 M
Capital Expenditures 0
Stock-Based Compensation 1.48 M
Change in Working Capital -643 K
Others -12 M
Free Cash Flow 28.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Chicago Atlantic Real Estate Finance, Inc.
image
REFI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
3.04% DIVIDEND YIELD
0.65 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership Chicago Atlantic Real Estate Finance, Inc.
image
Sold
0-3 MONTHS
44.1 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
44 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
2 months ago
Nov 08, 2024
Bought 44 K USD
Mazarakis John
Executive COB
+ 2779
15.82 USD
2 months ago
Nov 07, 2024
Sell 44.1 K USD
Mazarakis John
Executive COB
- 2779
15.8578 USD
1 year ago
Mar 14, 2023
Bought 132 K USD
Mazarakis John
Executive COB
+ 10000
13.19 USD
2 years ago
Dec 12, 2022
Bought 38 K USD
Sack Peter
Co-President
+ 2396
15.86 USD
2 years ago
Dec 12, 2022
Bought 146 K USD
Mazarakis John
Executive COB
+ 9184
15.86 USD
2 years ago
Dec 12, 2022
Bought 146 K USD
Cappell Anthony
Chief Executive Officer
+ 9184
15.86 USD
2 years ago
Dec 12, 2022
Bought 146 K USD
Bodmeier Andreas
Co-President and CIO
+ 9184
15.86 USD
3 years ago
Dec 08, 2021
Bought 8.12 K USD
Cappell Anthony
Chief Executive Officer
+ 500
16.25 USD
2 years ago
May 17, 2022
Bought 4.52 K USD
Kite David
Chief Operating Officer
+ 300
15.06 USD
2 years ago
May 23, 2022
Bought 108 K USD
Mazarakis John
Exec. Chairman of the Board
+ 7000
15.5 USD
2 years ago
Apr 22, 2022
Bought 174 K USD
Papastavrou Jason D
director:
+ 9676
17.9566 USD
2 years ago
Apr 25, 2022
Bought 53.7 K USD
Papastavrou Jason D
Director
+ 3000
17.9095 USD
2 years ago
Apr 22, 2022
Bought 41.7 K USD
Papastavrou Jason D
Director
+ 2324
17.9441 USD
3 years ago
Dec 07, 2021
Bought 2.5 M USD
Mazarakis John
Exec. Chairman of the Board
+ 156250
16 USD
3 years ago
Dec 08, 2021
Bought 80 K USD
Mazarakis John
Exec. Chairman of the Board
+ 5000
16 USD
3 years ago
Dec 07, 2021
Bought 2.8 M USD
Chicago Atlantic CRE Holdings, LLC
10 percent owner
+ 175000
16 USD
3 years ago
Dec 07, 2021
Bought 14.7 M USD
Chicago Atlantic Fund QP, LLC
10 percent owner
+ 918750
16 USD
3 years ago
Dec 07, 2021
Bought 2.5 M USD
Cappell Anthony
Chief Executive Officer
+ 156250
16 USD
3 years ago
Dec 08, 2021
Bought 16 K USD
Bodmeier Andreas
Co-President and CIO
+ 1000
16 USD
3 years ago
Dec 07, 2021
Bought 2.5 M USD
Bodmeier Andreas
Co-President and CIO
+ 156250
16 USD
3 years ago
Dec 08, 2021
Bought 80 K USD
Steiner Michael L.
Director
+ 5000
16 USD
3 years ago
Dec 08, 2021
Bought 4.8 K USD
Sack Peter
Co-President
+ 300
16 USD
3 years ago
Dec 08, 2021
Bought 80 K USD
Papastavrou Jason D
Director
+ 5000
16 USD
3 years ago
Dec 08, 2021
Bought 4.8 K USD
Menze Lindsay
Chief Financial Officer
+ 300
16 USD
3 years ago
Dec 08, 2021
Bought 16 K USD
Konigsberg Brandon
Director
+ 1000
16 USD
3 years ago
Dec 08, 2021
Bought 80 K USD
HERBST FREDERICK C
Director
+ 5000
16 USD
7. News
3 Marijuana Stocks For Investors To Know In 2025 More marijuana stock investors are focused on the potential that 2025 brings. The legal cannabis industry is expected to see further growth. But what will this growth look like and who will benefit from it? More people are starting to widely accept legal cannabis as a legitimate sector. For those looking for ways to get invested in legal cannabis here is what to look for when searching for top marijuana stocks. marijuanastocks.com - 2 weeks ago
Chicago Atlantic Real Estate Finance Declares Common Stock Dividend of $0.47 for the Fourth Quarter of 2024 Declares Special Dividend of $0.18 per Common Share for 2024 Tax Year Declares Special Dividend of $0.18 per Common Share for 2024 Tax Year globenewswire.com - 1 month ago
Chicago Atlantic and Lineage Merchant Partners Announce Transformative Merger Agreements in the Cannabis Industry CHICAGO--(BUSINESS WIRE)--Chicago Atlantic announces transformative merger agreements in Cannabis industry, positioning Vireo to create a comprehensive platform for operators. businesswire.com - 1 month ago
3 Cannabis Stocks In The Public Sector You Should Know About Cannabis stock investors face another complex year ahead. The reason for this is the politics surrounding cannabis reform. For as long as pot stocks have been publicly traded, the pros and cons of reform have always impacted trading. With how far the industry has come, speculation on what will take place in 2025 has amped up. The global cannabis market has consistently generated billions of dollars. marijuanastocks.com - 1 month ago
Of 36 Dividend Power Dogs, 11 Are Buyable In November Eleven of the 35 Dividend Power Dogs are recommended for their "safer" dividends, with free cash-flow yields exceeding dividend yields, making them ideal buys. The Dividend Power strategy focuses on high earnings yield and high dividend yield, creating a resilient portfolio for both downturns and bull markets. Analysts project significant gains for the top ten DiviPower stocks by November 2025, with potential net gains ranging from 55.4% to 108.51%. seekingalpha.com - 1 month ago
The Best 3 Marijuana Stocks For Investors To Follow Marijuana stock investors are trying to follow market trends amidst the madness in the sector. As most know the cannabis sector has unpredictable trading patterns due to volatility. Over the last several years volatility for most public cannabis companies has only increased. The reason for this is based on several factors most of which have to do with the legal side of the cannabis industry. marijuanastocks.com - 2 months ago
Cannabis REITs with Strong Dividend Yields for Your Investment Portfolio As the cannabis market experiences a pullback, interest is growing in cannabis-focused REITs, which offer a unique approach to investing in this evolving industry. REITs are known for providing steady dividends, making them attractive for income-seeking investors during market downturns. The US cannabis market is projected to reach $41 billion by 2025, highlighting its long-term potential. This industry growth and ongoing legalization efforts bring attention to cannabis REITs as indirect investments. Recently, legalization headlines have fueled volatility, making risk management and technical analysis essential for investors aiming to time their entries and exits wisely. marijuanastocks.com - 2 months ago
Best Ancillary Cannabis Stocks Positioned for Growth Amid Market Pullback As the US cannabis industry continues to grow, investor interest remains high. The market, valued at over $13 billion in 2023, is projected to exceed $30 billion by 2025. Despite this positive outlook, recent setbacks have caused a decline in cannabis stocks. One significant blow was Florida's failure to pass Amendment 3, which would have expanded legalization in a crucial state market. This decision has added volatility to the sector. Even so, there is ongoing optimism fueled by pending federal legislation. Any progress on these bills could create fresh momentum for cannabis stocks, underscoring the sector's potential for long-term growth. marijuanastocks.com - 2 months ago
Chicago Atlantic Real Estate Finance, Inc. (REFI) Q3 2024 Earnings Call Transcript Chicago Atlantic Real Estate Finance, Inc. (NASDAQ:REFI ) Q3 2024 Results Conference Call November 7, 2024 9:00 AM ET Company Participants Tripp Sullivan - Investor Relations Peter Sack - Co-Chief Executive Officer David Kite - Chief Operating Officer Phillip Silverman - Chief Financial Officer Conference Call Participants Mark Smith - Lake Street Capital Operator Good day, and welcome to the Chicago Atlantic Real Estate Finance Third Quarter 2024 Earnings Call. All participants will be in listen-only mode. seekingalpha.com - 2 months ago
Chicago Atlantic Real Estate Finance, Inc. (REFI) Q3 Earnings Surpass Estimates Chicago Atlantic Real Estate Finance, Inc. (REFI) came out with quarterly earnings of $0.56 per share, beating the Zacks Consensus Estimate of $0.55 per share. This compares to earnings of $0.57 per share a year ago. zacks.com - 2 months ago
Chicago Atlantic Secures BBB+ Rating And $50M Loan To Enhance Liquidity In Cannabis Lending Chicago Atlantic Real Estate Finance, Inc. REFI, a leading commercial mortgage real estate investment trust (REIT), has announced the closure of a $50 million unsecured term loan with two institutional private lending platforms. This funding aims to support the company's future investments and various general corporate purposes. benzinga.com - 2 months ago
Chicago Atlantic Real Estate Finance Closes on $50 Million Unsecured Term Loan to Fund Deployment of New Investments CHICAGO, Oct. 23, 2024 (GLOBE NEWSWIRE) -- Chicago Atlantic Real Estate Finance, Inc. (NASDAQ: REFI) (“Chicago Atlantic” or the “Company”), a commercial mortgage real estate investment trust, today announced that the Company entered into a $50.0 million unsecured term loan from two institutional private lending platforms to fund the Company's future investments and other general corporate purposes. The unsecured term loan matures in October 2028, is interest only and bears a fixed cash interest rate of 9.0%. globenewswire.com - 2 months ago
8. Profile Summary

Chicago Atlantic Real Estate Finance, Inc. REFI

image
COUNTRY US
INDUSTRY REIT - Mortgage
MARKET CAP $ 307 M
Dividend Yield 3.04%
Description Chicago Atlantic Real Estate Finance, Inc. operates as a commercial real estate finance company in the United States. It originates, structures, and invests in first mortgage loans and alternative structured financings secured by commercial real estate properties. The company offers senior loans to state-licensed operators and property owners in the cannabis industry. It has elected to be taxed as a real estate investment trust (REIT) and would not be subject to federal corporate income taxes if it distributes at least 90% of its taxable income to its stockholders. The company was incorporated in 2021 and is based in Chicago, Illinois.
Contact 420 North Wabash Avenue, Chicago, IL, 60611 https://investors.refi.reit
IPO Date Dec. 8, 2021
Employees None
Officers Mr. Peter S. Sack Co-Chief Executive Officer & Director of Chicago Atlantic REIT Manager, LLC Mr. David Kite Chief Operating Officer of Chicago Atlantic REIT Manager, LLC Mr. John Michael Mazarakis Executive Chairman of the Board of Chicago Atlantic REIT Manager, LLC Dr. Andreas A. Bodmeier Ph.D. President, Chief Investment Officer & Director of Chicago Atlantic REIT Manager, LLC Mr. Phillip Silverman CPA Chief Financial Officer, Company Secretary, Treasurer & Controller Mr. Anthony Robert Cappell Co-Chief Executive Officer & Director of Chicago Atlantic REIT Manager, LLC