investorscraft@gmail.com

Intrinsic Value of Apollo Commercial Real Estate Finance, Inc. (ARI)

Previous Close$9.86
Intrinsic Value
Upside potential
Previous Close
$9.86

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

Apollo Commercial Real Estate Finance, Inc. (ARI) is a specialty finance REIT focused on originating, acquiring, and managing commercial real estate (CRE) debt investments. The company primarily operates in the U.S. market, offering senior mortgages, mezzanine loans, and other structured financing solutions to institutional borrowers. ARI leverages Apollo Global Management’s extensive real estate expertise and network to source high-quality deals, targeting stabilized and transitional properties across multifamily, office, retail, and industrial sectors. Its market position is strengthened by its ability to provide flexible capital solutions in a competitive lending environment, often filling gaps left by traditional banks. The firm’s revenue model is driven by interest income from its loan portfolio, supplemented by fee income from loan origination and servicing. ARI’s disciplined underwriting and risk management framework allow it to maintain a balanced portfolio while navigating cyclical CRE market dynamics. The company’s focus on senior secured loans (approximately 85% of its portfolio) underscores its conservative approach, prioritizing capital preservation over higher-risk, high-yield strategies.

Revenue Profitability And Efficiency

ARI reported revenue of $303.7 million for the period, though net income stood at -$119.6 million due to elevated credit provisions and mark-to-market adjustments. The negative diluted EPS of -$0.86 reflects these headwinds, but operating cash flow of $200.3 million suggests underlying cash generation remains stable. The absence of capital expenditures aligns with its asset-light REIT structure, emphasizing efficient capital deployment.

Earnings Power And Capital Efficiency

The company’s earnings power is primarily tied to its loan portfolio yield, which faces pressure from rising interest rates and credit spreads. ARI’s capital efficiency is moderated by its leverage, with total debt of $6.39 billion against $317.4 million in cash. However, its focus on senior loans and Apollo’s oversight provide some mitigation against asset-quality risks.

Balance Sheet And Financial Health

ARI’s balance sheet reflects a leveraged position, with total debt significantly outweighing cash reserves. The $6.39 billion debt load is partly offset by its diversified CRE loan portfolio, but investors should monitor liquidity and refinancing risks. The REIT maintains no capex obligations, allowing cash flow to service debt and dividends.

Growth Trends And Dividend Policy

Growth is contingent on ARI’s ability to source accretive loans amid tighter credit conditions. The dividend payout of $1.42 per share remains a key attraction, though sustainability depends on stabilizing net income. Portfolio diversification and Apollo’s deal flow could support future expansion, but macroeconomic uncertainty poses challenges.

Valuation And Market Expectations

Market expectations appear cautious, given ARI’s negative earnings and leveraged balance sheet. Valuation metrics likely emphasize dividend yield and book value, with investors weighing Apollo’s backing against CRE sector volatility. The stock’s performance may hinge on credit cycle management and interest rate trends.

Strategic Advantages And Outlook

ARI benefits from Apollo’s institutional platform and CRE expertise, enhancing deal sourcing and risk assessment. The outlook remains mixed, with opportunities in niche lending offset by macroeconomic headwinds. A disciplined approach to underwriting and liquidity management will be critical to navigating near-term challenges while preserving long-term shareholder value.

Sources

10-K filings, company investor relations

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