US · RPT
Rithm Property Trust Inc.
- Sector
- Real Estate · REIT - Mortgage
- Headquarters
- New York City, OR 97223
- Website
- greatajax.com
Price · as of 2025-12-31
$14.74
Market cap 110.24M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,903.22 | +19,596.2% |
| Intrinsic Value(DCF) | $24.19 | +64.11% |
| Graham-Dodd Method(GD) | $17.64 | +19.67% |
| Graham Formula(GF) | $3.78 | -74.38% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $0.00 | |||
| 2012 | $0.66 | $13.78 | |||
| 2013 | $9.20 | $43.29 | |||
| 2014 | $25.00 | $65.86 | $0.04 | $0.00 | $0.00 |
| 2015 | $19.43 | $245.73 | $0.02 | $8.86 | $113.27 |
| 2016 | $26.18 | $74.81 | $0.00 | $1.95 | $52.29 |
| 2017 | $28.99 | $79.72 | $0.00 | $2.14 | $50.45 |
| 2018 | $31.99 | $83.86 | $1.49 | $0.00 | $8.77 |
| 2019 | $38.57 | $46.80 | $8.77 | $6.72 | $0.00 |
| 2020 | $40.52 | $98.22 | $24.19 | $0.00 | $0.00 |
| 2021 | $39.84 | $145.40 | $0.00 | $20.16 | $515.78 |
| 2022 | $28.76 | $88.27 | $0.00 | $8.50 | $0.00 |
| 2023 | $20.23 | $13,347.94 | $0.00 | $0.00 | $1,104.52 |
| 2024 | $17.87 | $209.39 | $3.86 | $0.00 | |
| 2025 | $14.55 | $2,903.22 | $30.10 | $17.64 | $3.78 |
AI valuation
Our deep-learning model estimates Rithm Property Trust Inc.'s (RPT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,903.22
- Current price
- $14.74
- AI upside
- +19,596.2%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$24.19
+64.11% upside
Graham-Dodd
$17.64
+19.67% upside
Graham Formula
$3.78
-74.38% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RPT | Rithm Property Trust Inc. | $14.74 | 110.24M | +19,596% | +64% | +20% | -74% | 74.83 | 0.38 | 2.09 | 19.85 | — | 0.38 | 84.44% | 73.71% | 2.79% | 0.55% | 4.02% | 0.15% | 2.54 | 1.04 | 1.20 | 1.06 | 17.02 | -9738.00% | 1182.00% | -165000.00% | -4.08% | -0.01 | -0.48% | 10.01% | 749.00% | 10.01% | 19.85 | -171.89 | 14.63 | 0.13 |
| AEI | Alset Inc. | $2.19 | 85.2M | +2,542% | +68% | +204% | — | -2.06 | 0.11 | 0.41 | 13.86 | — | 0.11 | 39.46% | -19.50% | -18.78% | -4.39% | -8.45% | -3.73% | 0.04 | -36.74 | 10.91 | 10.66 | 9.08 | -9340.00% | -440.00% | -3217.00% | 58.84% | 0.94 | 10.37% | 0.00% | 0.00% | 245.71% | 9.00 | -7.33 | -1.76 | -2.11 |
| CHMI | Cherry Hill Mortgage Inve… | $2.63 | 96.62M | +2,532% | +204% | — | — | 7.61 | 0.40 | 2.69 | — | — | 0.40 | 100.00% | 0.00% | 34.62% | 5.03% | 0.00% | 0.85% | 0.66 | 0.00 | — | — | — | -10402.00% | -26307.00% | -11154.00% | -5.05% | — | -1.33% | 30.30% | 230.70% | 42.69% | — | -42.18 | 5.72 | -0.17 |
| GPMT | Granite Point Mortgage Tr… | $1.74 | 82.76M | +3,095% | -55% | +316% | — | -2.08 | 0.16 | 0.59 | 20.64 | — | 0.16 | 83.02% | 43.59% | -28.33% | -7.02% | 3.47% | -2.13% | 2.09 | 0.65 | 0.20 | 3.60 | 18.89 | -7370.00% | -18777.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 362.67% | 18.54 | — | 8.08 | -0.51 |
| LFT | Lument Finance Trust, Inc… | $1.38 | 72.26M | +1,647% | -5% | -38% | +413% | 5.72 | 0.54 | 3.72 | — | 33.17 | 0.55 | 100.00% | 0.00% | 64.97% | 9.47% | 0.00% | 1.76% | 3.68 | 0.00 | 0.00 | 5.30 | — | 1724.00% | 868.00% | 967.00% | 20.94% | 1.92 | 2.24% | 15.76% | 90.20% | 274.75% | — | 34.51 | 26.85 | 0.19 |
| STHO | Star Holdings | $9.02 | 114.87M | +505% | -38% | — | — | -1.64 | 0.46 | 1.05 | -7.12 | — | 0.46 | 19.32% | 11.32% | -58.33% | -24.57% | 2.55% | -12.01% | 1.07 | 0.68 | — | — | -4.66 | -2473.00% | 2395.00% | -116.00% | -57.21% | — | -13.57% | 0.00% | 0.00% | 6.85% | 26.96 | -5.06 | 3.05 | -0.25 |
| SUNS | Sunrise Realty Trust, Inc… | $9.37 | 125.75M | +2,438% | +65,946% | +99% | +13,881% | 9.82 | 0.59 | 6.34 | 11.89 | 0.11 | 0.59 | 92.33% | 64.62% | 64.62% | 9.45% | 10.70% | 3.94% | 1.74 | -31.76 | 1.56 | 0.91 | 2.07 | 859565.00% | 134757.00% | 57065.00% | 2.43% | 0.01 | 2.56% | 2.16% | 21.20% | 2.16% | 11.89 | 49.77 | 7.68 | 0.73 |
About Rithm Property Trust Inc.
RPT Realty owns and operates a national portfolio of open-air shopping destinations principally located in top U.S. markets. The Company's shopping centers offer diverse, locally-curated consumer experiences that reflect the lifestyles of their surrounding communities and meet the modern expectations of the Company's retail partners. The Company is a fully integrated and self-administered REIT publicly traded on the New York Stock Exchange. The common shares of the Company, par value $0.01 per share are listed and traded on the NYSE under the ticker symbol RPT. As of June 30, 2020, our property portfolio consisted of 49 shopping centers (including five shopping centers owned through a joint venture) representing 11.9 million square feet of gross leasable area. As of June 30, 2020, the Company's pro-rata share of the aggregate portfolio was 93.6% leased.
- CEO
- Michael Nierenberg
- Employees
- 0
- Beta
- 1.23
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($24.19 ÷ $14.74) − 1 = +64.11% (DCF, example).