Three independent discounted-cash-flow-style models value Claros Mortgage Trust, Inc. every trading day. 1 of 3 currently price CMTG above its market price.
| Free Cash Flow model | $30.64 |
| Excess Profit model | $-16.42 |
| Residual Earnings model | $-2.01 |
| Dividend Discount model | — |
| Piotroski F-Score | 4 / 9 |
| Return on invested capital | +0.2% |
| Net debt / EBITDA | 342.6× |
| Gross margin | +100.0% |
| Revenue CAGR | -8.7% |
| Cash conversion | — |
| Dividend yield | — |
| Buyback yield | -1.1% |
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 CMTG in StockKitty