investorscraft@gmail.com

Intrinsic ValueAres Commercial Real Estate Corporation (ACRE)

Previous Close$5.21
Intrinsic Value
Upside potential
Previous Close
$5.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ares Commercial Real Estate Corporation (ACRE) operates as a specialty finance company focused on originating and managing commercial real estate (CRE) loans and related investments. The company primarily provides senior mortgage loans, mezzanine financing, and preferred equity to middle-market borrowers across the U.S., targeting transitional, value-add, and stabilized properties. ACRE's revenue model is driven by interest income from its loan portfolio, supplemented by fee income from loan origination and servicing. The firm operates in a competitive niche, leveraging the expertise of its parent company, Ares Management, to source deals and manage risk. ACRE differentiates itself through its ability to underwrite complex transactions and provide flexible capital solutions, often filling gaps left by traditional lenders. The company's market position is bolstered by its disciplined underwriting standards and focus on middle-market CRE, which tends to be less saturated than large-cap real estate lending. ACRE's portfolio is diversified across property types, including multifamily, office, retail, and industrial, though it maintains a cautious approach to sectors with higher volatility. The firm's strategic emphasis on floating-rate loans provides some insulation against interest rate fluctuations, though it also exposes the business to refinancing risks in a rising rate environment.

Revenue Profitability And Efficiency

In FY 2024, ACRE reported negative revenue of $15.2 million, reflecting challenges in its loan portfolio performance. Net income stood at -$34.9 million, with diluted EPS of -$0.64, indicating pressure on profitability. Operating cash flow was positive at $35.5 million, suggesting some liquidity generation despite earnings headwinds. The absence of capital expenditures highlights the firm's asset-light model, though its ability to sustain dividends amid losses warrants scrutiny.

Earnings Power And Capital Efficiency

ACRE's negative earnings underscore difficulties in its core lending operations, likely due to higher funding costs or credit impairments. The company's capital efficiency is strained, as evidenced by its negative net income relative to its $1.17 billion debt load. The floating-rate loan book may offer earnings recovery potential if interest rates stabilize, but near-term profitability remains constrained by macroeconomic uncertainty in CRE markets.

Balance Sheet And Financial Health

ACRE maintains $63.8 million in cash against $1.17 billion in total debt, indicating leveraged positioning common among mortgage REITs. The high debt-to-equity structure amplifies risk in a rising rate environment, though the firm's access to Ares Management's platform may provide contingent liquidity support. Asset quality trends will be critical to monitor given the CRE sector's cyclical pressures.

Growth Trends And Dividend Policy

Despite negative earnings, ACRE sustained a $1.10 per share dividend, potentially drawing on reserves or financing activities. Growth prospects appear muted near-term given sector headwinds, though the company may benefit from market dislocations in CRE lending. The dividend yield remains a key investor consideration, but coverage metrics bear watching if earnings don't recover.

Valuation And Market Expectations

Market valuation likely reflects skepticism about earnings recovery and CRE market stability. The stock trades at a discount to book value, pricing in asset quality concerns. Investors appear to be balancing the high dividend yield against fundamental deterioration in core profitability metrics.

Strategic Advantages And Outlook

ACRE's primary advantage lies in its affiliation with Ares Management, providing deal flow and risk management capabilities. The outlook remains cautious given CRE sector volatility, though the firm's middle-market focus and floating-rate portfolio could position it for recovery when market conditions stabilize. Execution on loan underwriting and active portfolio management will be critical differentiators in navigating the current cycle.

Sources

Company 10-K, CIK 0001529377

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount