investorscraft@gmail.com

Intrinsic ValueBlackstone Mortgage Trust, Inc. (BXMT)

Previous Close$19.25
Intrinsic Value
Upside potential
Previous Close
$19.25

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

Blackstone Mortgage Trust, Inc. (BXMT) operates as a real estate finance company, specializing in senior loans collateralized by commercial properties across the U.S., Europe, and select global markets. The company primarily originates and acquires floating-rate mortgage loans, leveraging Blackstone’s institutional expertise to underwrite high-quality assets. Its revenue model hinges on interest income from these loans, with a focus on transitional properties requiring refinancing or repositioning. BXMT’s portfolio is diversified by property type, including office, hospitality, multifamily, and industrial assets, mitigating sector-specific risks. The firm benefits from its affiliation with Blackstone, gaining access to proprietary deal flow and deep market insights. As one of the largest commercial mortgage REITs, BXMT maintains a competitive edge through scale, underwriting discipline, and a conservative loan-to-value approach. Its market position is reinforced by its ability to provide large, flexible financing solutions, often where traditional lenders face constraints. The company’s emphasis on floating-rate loans positions it favorably in rising interest rate environments, though it faces cyclical risks tied to commercial real estate performance.

Revenue Profitability And Efficiency

BXMT reported $498.5 million in revenue for the period, though net income stood at -$204.1 million, reflecting broader challenges in commercial real estate valuations and credit spreads. Diluted EPS of -$1.17 underscores pressure on earnings, but operating cash flow of $366.5 million suggests core lending operations remain cash-generative. Capital expenditures were minimal (-$0.6 million), aligning with its asset-light REIT structure.

Earnings Power And Capital Efficiency

The negative net income highlights near-term headwinds, but the company’s $2.32 per share dividend indicates a commitment to shareholder returns, supported by operating cash flow. BXMT’s capital efficiency is tempered by its high leverage ($15.7 billion total debt), though its loan portfolio’s senior secured nature provides downside protection.

Balance Sheet And Financial Health

BXMT holds $323.5 million in cash against $15.7 billion in total debt, reflecting its leveraged balance sheet typical of mortgage REITs. The debt load is manageable given the collateralized nature of its assets, but rising interest rates could strain profitability if loan spreads compress further.

Growth Trends And Dividend Policy

Growth is tied to commercial real estate demand, with recent volatility dampening loan origination volumes. The $2.32 annual dividend per share (yielding ~12% as of recent prices) signals confidence in cash flow stability, though coverage metrics warrant monitoring if earnings remain under pressure.

Valuation And Market Expectations

BXMT trades at a steep discount to book value, reflecting market skepticism around commercial real estate liquidity and credit quality. Investors appear pricing in further stress, though its Blackstone affiliation and senior loan focus may offer relative resilience.

Strategic Advantages And Outlook

BXMT’s ties to Blackstone and disciplined underwriting provide strategic advantages, but macroeconomic uncertainty and property market softness pose near-term risks. Its floating-rate loan book could benefit if rates stabilize, but asset quality deterioration remains a key watchpoint.

Sources

Company 10-K, investor disclosures

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