Previous Close | $9.86 |
Intrinsic Value | $7.76 |
Upside potential | -21% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
10-K filings, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |