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. Claros Mortgage Trust's Q4 2025 Earnings: Deleveraging and Resolutions Drive Progress

Claros Mortgage Trust (CMTG) reported a GAAP net loss of $1.56 per share and a distributable loss of $0.71 per share for the fourth quarter of 2025. The held-for-investment loan portfolio declined to $3.7 billion at December 31, 2025, from $4.3 billion at September 30 and $6.1 billion at year-end 2024. The company's total CECL reserve on loans receivable held for investment increased from $308 million or 6.8% of UPB at September 30 to $443 million or 10.9% of UPB at year-end. The actual EPS of -$0.71 missed estimates of -$0.14, indicating a larger-than-expected loss.

Publication Date: Mar -03

📋 Highlights
  • Total Resolutions Surpassed Target:: Claros resolved $2.5B in total loans (including 11 watchlist loans) in 2025, exceeding their $2B target.
  • Liquidity and Debt Reduction:: Retired Term Loan B and secured a $500M senior secured loan from HPS, extending maturity to 2030.
  • Portfolio Decline and Resolutions:: Held-for-investment loan portfolio dropped to $3.7B (Q4 2025) from $6.1B (Dec 2024), with $241M in Q4 loan resolutions.
  • CECL Reserve Increase:: Total CECL reserves rose to $443M (10.9% of UPB) at year-end, up from $308M (6.8% of UPB) in Q3.
  • REO Asset Progress:: Sold all office floors of NYC mixed-use REO asset, generating $67M in gross proceeds.

Portfolio Deleveraging and Resolutions

The company made significant progress in resolving watchlist loans, closing the year with $2.5 billion of total resolutions, including the resolution of 11 watchlist loans. In the fourth quarter, CMTG resolved four loans, including a $67 million New York City land loan and a $174 million multifamily property loan in Salt Lake City. As Richard Mack stated, the company's goal is to "clean up the book and make it more transparent before evaluating opportunities to extract shareholder value," indicating a focus on improving the portfolio's quality.

Liquidity and Capital Allocation

CMTG generated significant liquidity, which was used to delever the portfolio and reduce corporate debt. The company retired the Term Loan B and replaced it with a $500 million senior secured loan from HPS, extending the maturity to 2030. According to John McGillis, the company has a "significant liquidity cushion" and will continue to deleverage the balance sheet, evaluating capital allocation options for available liquidity, including originating new loans or further deleveraging.

Valuation and Growth Prospects

Analysts estimate next year's revenue growth at 4.9%. The current P/B Ratio of 0.21 suggests that the stock may be undervalued relative to its book value. However, the Net Debt / EBITDA ratio of 276.35 indicates a high level of indebtedness, which may be a concern. As the company continues to deleverage and resolve challenged loans, its financial health is expected to improve, potentially leading to a more accurate valuation by the market.

Market Expectations and Outlook

Richard Mack concluded the call by expressing excitement about the improving real estate credit market and capital markets, and the company's goal of having a "clean book that will allow the Street to value their stock more accurately." As the company progresses in resolving watchlist loans and enhancing liquidity, it is likely to attract more investor attention, potentially driving growth in the stock's value.

3. NewsRoom

Card image cap

Head to Head Review: Claros Mortgage Trust (NYSE:CMTG) vs. CareTrust REIT (NYSE:CTRE)

Feb -22

Card image cap

Claros Mortgage Trust, Inc. (CMTG) Q4 2025 Earnings Call Transcript

Feb -19

Card image cap

Claros Mortgage Trust, Inc. Reports Fourth Quarter and Full Year 2025 Results

Feb -18

Card image cap

Claros Mortgage Trust, Inc. Appoints Denise Olsen to Its Board of Directors

Feb -10

Card image cap

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

Feb -04

Card image cap

Claros Mortgage Trust, Inc. Announces $500 Million Secured Term Loan Credit Facility

Feb -02

Card image cap

Claros Mortgage Trust: 75% Discount To Book Could Narrow On Expansion Of Cash

Jan -01

Card image cap

Claros Mortgage Trust (NYSE:CMTG) Trading 0.5% Higher – Here’s Why

Dec -31

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: 6.6

Growth: 6.6

Quality: 7.2

Yield: 10.0

Momentum: 4.0

Volatility: 7.0

1-Year Total Return ->

Stock-Card
TPG RE Finance Trust

A-Score: 6.9/10

Value: 6.2

Growth: 5.1

Quality: 5.8

Yield: 10.0

Momentum: 6.0

Volatility: 8.0

1-Year Total Return ->

Stock-Card
New York Mortgage Trust

A-Score: 6.7/10

Value: 6.5

Growth: 2.4

Quality: 5.9

Yield: 10.0

Momentum: 7.5

Volatility: 8.0

1-Year Total Return ->

Stock-Card
Ares Commercial Real Estate

A-Score: 4.9/10

Value: 5.4

Growth: 1.8

Quality: 4.4

Yield: 10.0

Momentum: 2.5

Volatility: 5.3

1-Year Total Return ->

Stock-Card
Great Ajax

A-Score: 4.3/10

Value: 5.3

Growth: 0.2

Quality: 2.5

Yield: 10.0

Momentum: 6.0

Volatility: 2.0

1-Year Total Return ->

Stock-Card
Claros Mortgage Trust

A-Score: 3.6/10

Value: 9.2

Growth: 1.2

Quality: 3.3

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

2.3$

Current Price

2.3$

Potential

-0.00%

Expected Cash-Flows