EN DE

Apollo Commercial Real Estate Finance, Inc (ARI) Fair Value & Analysis

Real Estate · US · Market cap $1.4B

AC Apollo Commercial Real Estate Finance, Inc logo Apollo Commercial Real Estate Finance, Inc ARI · US
Price$6.76
Fair Value$13.56
Upside+100.6%
Quality51/100
Watch Apollo Commercial Real Estate Finance, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 47.3% net margin
Moderate debt · generates free cash flow
9.23% dividend yield
Ranks above peers (9/15)
Moderate moat 56/100
Evidence: High Range $10.17 – $16.96 Share as image

Fair value as of: Jul 25, 2026

From 16 valuation models · updated 16 days ago

Share price −33.3% over the past month.

A solid business, screening 101% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($10.17). The market is more pessimistic than our downside scenario.
  • Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$11.22 $5.48 Fair Value $13.56 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range $5.48 – $11.22 · fair‑value band $10.17 – $16.96 · the $6.76 price screens below the $13.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Apollo Commercial Real Estate Finance, Inc (ARI) currently trades at $6.76, while our model-based Fair Value estimate is $13.56, implying the stock looks roughly 100.6% undervalued today. The Quality Score stands at 51/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Apollo Commercial Real Estate Finance, Inc generated revenue of $268M at a net margin of 47.3%. Revenue grew 0.2% year over year. It earns a return on equity of 6.9%. Net debt stands at $7.8B. Fundamentals as of Jul 25, 2026

Our scenario range runs from $10.17 (bear case) to $16.96 (bull case); at $6.76, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 1% fair-value upside, at 101%, ARI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $0.3100 80
Residual Income $10.90 $11.31 $11.30 76
Rev-Margin DCF $3.33 $18.00 74
All 16 models by family
DCF Models
FCF DCF $0.9400 38
5Y Revenue Exit $1.48 $14.06 39
5Y EBITDA Exit $7.62 $25.95 $62.02 41
10Y Revenue Exit $3.06 $9.12 36
10Y EBITDA Exit $2.73 $26.85 $71.00 37
Dividend Discount
Gordon GGM $9.11 $16.42 $22.60 70
DDM Multi-Stage $9.11 $15.00 $17.54 61
Multiples
P/S Multiple $10.17 $13.56 $16.96 58
P/B Multiple $12.34 $16.45 $20.56 55
EV/EBIT $20.39 $31.03 $41.67 53
EV/EBITDA $14.16 $22.72 $31.28 54
EV/Revenue $2.58 43
Asset-Based
NCAV (Graham) $7.09 $9.50 $14.17 50
Growth DCF
Growth DCF $0.3100 80
Rev-Margin DCF $3.33 $18.00 74
Economic Profit
Residual Income $10.90 $11.31 $11.30 76

Widest divergence: Multiples ($16.45) versus DCF Models ($3.06). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $268M
Revenue growth (YoY) +0.2%
Net margin 47.3%
Return on equity 6.9%
Free cash flow $42.3M FY2025
P/E ratio 13.2
More key figures
Operating margin 41.4%
EPS (TTM) $0.8100
Dividend yield 9.2%
Net debt $7.8B FY2025

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 44 · Market factors (momentum, volatility) 17

Profitability 29
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 5
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 93
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Apollo Commercial Real Estate Finance, Inc. operates as a real estate investment trust that originates, acquires, invests in, and manages commercial first mortgage loans, subordinate financings, and other commercial real estate-related debt investments. The company is qualified as a REIT under the Internal Revenue Code.

Full company description

Apollo Commercial Real Estate Finance, Inc. operates as a real estate investment trust that originates, acquires, invests in, and manages commercial first mortgage loans, subordinate financings, and other commercial real estate-related debt investments. The company is qualified as a REIT under the Internal Revenue Code. As a REIT, it would not be subject to federal income taxes, if the company distributes at least 90% of its REIT taxable income to its stockholders. Apollo Commercial Real Estate Finance, Inc. was incorporated in 2009 and is based in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Apollo Commercial Real Estate Finance, Inc reported revenue of $710M in FY2025 versus $421M in FY2021, a compound +14.0%/yr. Reported net income was $127M in FY2025, compounding −13.2%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$710M
Latest YoY
+1.3%
Avg. growth/yr (3Y)
+3.5%
Avg. growth/yr (5Y)
+27.5%
Avg. growth/yr (16Y)
+56.4%
Revenue +14.0%/yr
FY21 $421M
FY22 $641M
FY23 $777M
FY24 $702M
FY25 $710M
Net income −13.2%/yr
FY21 $224M
FY22 $265M
FY23 $58.1M
FY24 −$120M
FY25 $127M

Watch ARI: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Apollo Commercial Real Estate Finance, Inc Fair Value". https://www.fairvalue-calculator.com/stock/ARI

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Mortgage · 40 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 51 · Above median
Fair Value upside +101% · Above median
Return on equity (TTM) 7% · Above median
Return on assets 1% · Above median
Net margin (TTM) 47% · Above median
Operating margin (TTM) 41% · Above median
Revenue growth 0% · Below median
Dividend yield (TTM) 9.2% · Bottom 25%
Debt / equity 0.89× · Lower than median

Valuation Multiples vs REIT - Mortgage median · lower = cheaper

P/E (TTM) 13.2× · Pricier than median
P/B 0.76× · Pricier than median
P/S (TTM) 5.23× · Pricier than median
P/FCF 33.2× · Pricier than 75% of peers
EV/EBITDA 4.9× · Cheaper than 75% of peers
PEG 1.33× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 88
FUTURE 1 · sector 20
PAST 28 · sector 25
HEALTH 56 · sector 1
DIVIDEND 100 · sector 100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Mortgage stocks, each showing price versus our Fair Value estimate (as of Jul 25, 2026).

Stock Price Fair Value vs Fair Value
Annaly Capital Management, Inc NLY $22.45 $22.84 +2%
AGNC Investment Corp AGNC $10.56 $12.03 +14%
Starwood Property Trust, Inc STWD $16.52 $14.93 -10%
Rithm Capital Corp RITM $9.12 $20.75 +128%
Blackstone Mortgage Trust, Inc BXMT $16.69 $14.84 -11%
Dynex Capital, Inc DX $12.60 $7.67 -39%
ARMOUR Residential REIT, Inc ARR $16.13 $20.28 +26%
Ellington Financial Inc EFC $13.37 $13.45 +1%
Orchid Island Capital, Inc ORC $6.54 $6.26 -4%
Ladder Capital Corp LADR $9.77 $7.68 -21%

Compare Apollo Commercial Real Estate Finance, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Apollo Commercial Real Estate Finance, Inc (ARI) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $13.56 versus a price of $6.76, about +101% (undervalued).
What is the fair value of ARI?
Our model-based fair value for Apollo Commercial Real Estate Finance, Inc is $13.56 (as of Jul 25, 2026), built from audited fundamentals. The current price is $6.76.
What is the quality score of ARI?
Apollo Commercial Real Estate Finance, Inc has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Apollo Commercial Real Estate Finance, Inc (ARI)?
Apollo Commercial Real Estate Finance, Inc reported trailing-twelve-month revenue of about $268M (latest available figure, as of Jul 25, 2026).
What is the net profit margin of ARI?
The net profit margin of Apollo Commercial Real Estate Finance, Inc is about 47.3%, meaning it keeps roughly 47.3% of revenue as net income. Based on the latest reported figures.
Does Apollo Commercial Real Estate Finance, Inc pay a dividend?
Apollo Commercial Real Estate Finance, Inc currently shows a dividend yield of about 9.23% relative to its recent price (as of Jul 25, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Apollo Commercial Real Estate Finance, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.