Three independent discounted-cash-flow-style models value Blackstone Mortgage Trust, Inc. (NEW) every trading day. 2 of 3 currently price BXMT above its market price.
| Free Cash Flow model | $610.29 |
| Excess Profit model | $228.01 |
| Residual Earnings model | $5.26 |
| Dividend Discount model | $37.13 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +1.0% |
| Net debt / EBITDA | 62.9× |
| Gross margin | +100.0% |
| Revenue CAGR | +54.4% |
| Cash conversion | 1.8× |
| Dividend yield | +17.1% |
| Buyback yield | -1.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open BXMT in StockKitty