Download PDF

1. Company Snapshot

1.a. Company Description

Claros Mortgage Trust, Inc.is a real estate investment trust that focuses primarily on originating senior and subordinate loans on transitional commercial real estate assets located in principal markets across the United States.The company is qualified as a real estate investment trust (REIT) under the Internal Revenue Code.


As a REIT, its net income would be exempt from federal taxation to the extent that it is distributed as dividends to shareholders.The company was incorporated in 2015 and is based in New York, New York.

Show Full description

1.b. Last Insights on CMTG

Claros Mortgage Trust, Inc.'s recent performance was negatively impacted by a GAAP net loss of $9.5 million, or $0.07 per share, for Q3 2025. Distributable Loss was $21.5 million, or $0.15 per share. The company's earnings call highlighted challenges, with management discussing portfolio and asset management strategies. No recent announcements on share buybacks or new product launches were noted. Rating agencies' assessments and outlooks on the company are not readily available. The Q3 earnings release and conference call provided insights into the company's financial condition and business evolution.

1.c. Company Highlights

2. CMTG's Q3 2025 Earnings: Progress in Loan Resolutions and Deleveraging

Claros Mortgage Trust (CMTG) reported a GAAP net loss of $0.07 per share and a distributable loss of $0.15 per share for the third quarter of 2025, missing analyst estimates of -$0.01 EPS. The company's held-for-investment loan portfolio decreased to $4.3 billion at September 30, primarily due to loan resolutions and reclassification of a loan to held for sale. CMTG's total CECL reserve on loans at September 30 was $308 million, or 6.8% of UPB.

Publication Date: Nov -21

📋 Highlights
  • Loan Resolutions Exceed Target:: Achieved $2.3 billion in total resolutions, surpassing the $2 billion goal, including $81 million in partial repayments and 9 watch list loans totaling $1.1 billion UPB.
  • Liquidity & Deleveraging Progress:: Liquidity improved by $283 million to $385 million, with total borrowings reduced by $1.4 billion since the start of the year.
  • Term Loan Adjustments:: Repaid $150 million on the term loan, reducing balance to $562 million, and secured covenant waivers through March 2026 ahead of planned refinancing or extension.
  • CECL Reserve Level:: Maintained a $308 million CECL reserve, representing 6.8% of UPB, reflecting risk management amid ongoing loan resolution efforts.
  • REO Monetization Strategy:: Sold 9 of 12 commercial condo units at a mixed-use REO asset, with plans to monetize more multifamily REO assets and anticipate 4 additional loans converting to REO in the near term.

Loan Resolutions and Portfolio Deleveraging

CMTG has made significant progress in resolving watch list loans, with $2.3 billion in total resolutions, including $81 million in partial repayments and 9 watch list loans totaling $1.1 billion of unpaid principal balance (UPB). The company has also improved liquidity by $283 million to $385 million and reduced total borrowings by $1.4 billion. As Priyanka Garg mentioned, the company is actively negotiating with borrowers in the risk 4 category to come to a reasonable modification, which could result in an upgrade.

Liquidity and Term Loan Amendment

Regarding the term loan, CMTG has entered into an amendment to the terms, including a modification and waiver of certain financial covenants through March 31, 2026. The company will make a principal repayment of $150 million on the term loan, bringing the balance outstanding to around $562 million. CMTG expects to consummate a refinancing or extension of the term loan in the coming months.

REO Portfolio and Yield

The company's REO portfolio is expected to increase in size in the near term, with 4 multifamily loans anticipated to become REO. The current yield on the REO portfolio is around a mixed bag, with hotels yielding low to mid-teens and multifamily yields between very low single digits to 6% on an unlevered basis. As Priyanka Garg explained, the yield on multifamily assets is expected to increase over time.

Valuation and Outlook

With a P/B Ratio of 0.22 and an EV/EBITDA of -12.25, the market seems to have priced in the challenges faced by CMTG. Analysts estimate next year's revenue growth at 10.5%. The company's focus on loan resolutions and deleveraging has strengthened its balance sheet, positioning it well to address the August 2026 term loan maturity. As Richard Mack summarized, CMTG is operating in a healing capital markets environment, creating value and preparing to refinance the Term Loan B and resume originations.

3. NewsRoom

Card image cap

Claros Mortgage Trust, Inc. (CMTG) Q3 2025 Earnings Call Transcript

Nov -06

Card image cap

Claros Mortgage Trust, Inc. Reports Third Quarter 2025 Results

Nov -05

Card image cap

Claros Mortgage Trust, Inc. Announces Dates for Third Quarter 2025 Earnings Release and Conference Call

Oct -22

Card image cap

Claros Mortgage Trust, Inc. (CMTG) Q2 2025 Earnings Call Transcript

Aug -08

Card image cap

Claros Mortgage Trust, Inc. Reports Second Quarter 2025 Results

Aug -06

Card image cap

Claros Mortgage Trust, Inc. (CMTG) Could Find a Support Soon, Here's Why You Should Buy the Stock Now

Aug -04

Card image cap

Claros Mortgage Trust, Inc. Announces Dates for Second Quarter 2025 Earnings Release and Conference Call

Jul -23

Card image cap

Squarepoint Ops LLC Purchases Shares of 10,216 Claros Mortgage Trust, Inc. (NYSE:CMTG)

Jun -11

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.50%)

6. Segments

Loans

Expected Growth: 4.5%

Growing demand for mortgage-backed securities, increasing housing market activity, and rising interest in fixed-income investments drive growth in Claros Mortgage Trust, Inc.'s loan offerings.

Real Estate Owned

Expected Growth: 4.5%

The REO segment of Claros Mortgage Trust, Inc. is expected to grow driven by increasing foreclosure rates, government-backed mortgage delinquencies, and the company's strategic expansion into new markets, resulting in a forecasted CAGR of 4.5% from 2023 to 2028.

7. Detailed Products

Residential Mortgage Loans

Claros Mortgage Trust, Inc. offers a range of residential mortgage loans to individuals and families, providing financing options for purchasing or refinancing homes.

Commercial Mortgage Loans

The company provides commercial mortgage loans to businesses and investors, enabling them to acquire or refinance commercial properties.

Construction Loans

Claros Mortgage Trust, Inc. offers construction loans to developers and builders, providing financing for ground-up construction projects.

Bridge Loans

The company provides bridge loans to borrowers who need short-term financing to acquire or refinance properties.

Mezzanine Financing

Claros Mortgage Trust, Inc. offers mezzanine financing to borrowers who need additional capital to complete a project or acquire a property.

8. Claros Mortgage Trust, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Claros Mortgage Trust, Inc. is medium due to the presence of alternative mortgage financing options, but the company's strong brand and customer loyalty mitigate this threat.

Bargaining Power Of Customers

The bargaining power of customers is low for Claros Mortgage Trust, Inc. due to the company's strong market position and limited customer concentration.

Bargaining Power Of Suppliers

The bargaining power of suppliers is medium for Claros Mortgage Trust, Inc. due to the company's dependence on a few large suppliers, but the company's strong relationships with these suppliers mitigate this threat.

Threat Of New Entrants

The threat of new entrants is high for Claros Mortgage Trust, Inc. due to the relatively low barriers to entry in the mortgage financing industry and the attractiveness of the market.

Intensity Of Rivalry

The intensity of rivalry is high for Claros Mortgage Trust, Inc. due to the highly competitive nature of the mortgage financing industry and the presence of several large and established players.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 63.71%
Debt Cost 3.95%
Equity Weight 36.29%
Equity Cost 11.98%
WACC 6.86%
Leverage 175.52%

11. Quality Control: Claros Mortgage Trust, Inc. passed 1 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Chimera Investment

A-Score: 6.9/10

Value: 7.7

Growth: 4.6

Quality: 7.8

Yield: 10.0

Momentum: 3.5

Volatility: 7.7

1-Year Total Return ->

Stock-Card
TPG RE Finance Trust

A-Score: 6.7/10

Value: 6.0

Growth: 5.2

Quality: 5.8

Yield: 10.0

Momentum: 5.5

Volatility: 7.7

1-Year Total Return ->

Stock-Card
New York Mortgage Trust

A-Score: 6.6/10

Value: 6.3

Growth: 2.4

Quality: 6.2

Yield: 10.0

Momentum: 7.5

Volatility: 7.3

1-Year Total Return ->

Stock-Card
Great Ajax

A-Score: 4.9/10

Value: 7.4

Growth: 0.2

Quality: 2.7

Yield: 10.0

Momentum: 4.0

Volatility: 5.3

1-Year Total Return ->

Stock-Card
Ares Commercial Real Estate

A-Score: 4.6/10

Value: 5.2

Growth: 1.4

Quality: 3.8

Yield: 10.0

Momentum: 1.5

Volatility: 5.7

1-Year Total Return ->

Stock-Card
Claros Mortgage Trust

A-Score: 3.3/10

Value: 7.5

Growth: 1.2

Quality: 2.8

Yield: 5.0

Momentum: 0.5

Volatility: 2.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

3.46$

Current Price

3.46$

Potential

-0.00%

Expected Cash-Flows