EN DE

Chicago Atlantic Real Estate Finance, Inc (REFI) Fair Value & Analysis

Real Estate · US · Market cap $244M

CA Chicago Atlantic Real Estate Finance, Inc logo Chicago Atlantic Real Estate Finance, Inc REFI · US
Price$10.27
Fair Value$13.95
Upside+35.8%
Quality49/100
Watch Chicago Atlantic Real Estate Finance, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 61.8% net margin
Low debt · generates free cash flow
16.92% dividend yield
Ranks above peers (11/14)
Moderate moat 64/100
Evidence: High Range $12.48 – $21.02 Share as image

Fair value as of: Jul 27, 2026

From 14 valuation models · updated 14 days ago

Share price −3.8% over the past month.

Below-average quality, screening 36% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($12.48). The market is more pessimistic than our downside scenario.
  • Solid quality (49/100) 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)

$13.57 $8.27 Fair Value $13.95 Dec 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 27, 2026.

How to read this chart

56‑month range $8.27 – $13.57 · fair‑value band $12.48 – $21.02 · the $10.27 price screens below the $13.95 fair value. Dashed = 300-day average. As of Jul 27, 2026.

Full chart & analysis →

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

Analysis

Chicago Atlantic Real Estate Finance, Inc (REFI) currently trades at $10.27, while our model-based Fair Value estimate is $13.95, implying the stock looks roughly 35.8% undervalued today. The Quality Score stands at 49/100 (below-average 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, Chicago Atlantic Real Estate Finance, Inc generated revenue of $49.8M at a net margin of 61.8%. Revenue declined 34.2% year over year. It earns a return on equity of 10.0%. Net debt stands at $83.5M. Fundamentals as of Jul 27, 2026

Our scenario range runs from $12.48 (bear case) to $21.02 (bull case); at $10.27, 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 21% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 2% fair-value upside, at 36%, REFI 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $8.39 $10.77 $14.31 80
Residual Income $11.92 $13.10 $16.69 76
Rev-Margin DCF $5.02 $7.06 $9.68 74
All 14 models by family
DCF Models
FCF DCF $8.15 $10.68 $14.76 38
5Y Revenue Exit $5.02 $6.78 $9.32 39
5Y EBITDA Exit $74.33 $126.53 $195.57 41
10Y Revenue Exit $6.39 $7.69 $8.97 36
10Y EBITDA Exit $42.47 $70.91 $102.19 37
Multiples
P/S Multiple $5.55 $7.40 $9.25 58
P/B Multiple $15.16 $20.22 $25.27 55
EV/EBIT $16.78 $22.91 $29.04 53
EV/EBITDA $156.81 $209.61 $262.42 54
EV/Revenue $2.53 $4.31 $6.08 43
Asset-Based
NCAV (Graham) $7.22 $9.68 $14.44 50
Growth DCF
Growth DCF $8.39 $10.77 $14.31 80
Rev-Margin DCF $5.02 $7.06 $9.68 74
Economic Profit
Residual Income $11.92 $13.10 $16.69 76

Widest divergence: Multiples ($20.22) versus Growth DCF ($7.06). Highest evidence: Growth DCF (80).

Notify me when REFI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $49.8M
Revenue growth (YoY) -34.2%
Net margin 61.8%
Return on equity 10.0%
Free cash flow $28.8M FY2025
P/E ratio 8.0
More key figures
Operating margin 54.3%
EPS (TTM) $1.44
EPS growth (YoY) -51.1%
Net debt $83.5M FY2025

Figures from reported company fundamentals · as of Jul 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 53 · Market factors (momentum, volatility) 40

Profitability 46
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 7
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

Chicago Atlantic Real Estate Finance, Inc. operates as a commercial mortgage real estate investment trust in the United States. It engages in originating, structuring, and investing in first mortgage loans and alternative structured financings secured by commercial real estate properties.

Full company description

Chicago Atlantic Real Estate Finance, Inc. operates as a commercial mortgage real estate investment trust in the United States. It engages in originating, structuring, and investing in first mortgage loans and alternative structured financings secured by commercial real estate properties. The company's loan portfolio is comprised of senior loans to state-licensed operators in the cannabis industry. It has elected to be taxed as a real estate investment trust (REIT) and would not be subject to federal corporate income taxes if it distributes at least 90% of its taxable income to its stockholders. Chicago Atlantic Real Estate Finance, Inc. was incorporated in 2021 and is based in Miami Beach, Florida.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Chicago Atlantic Real Estate Finance, Inc reported revenue of $63.1M in FY2025 versus $11.1B in FY2021, a compound −72.5%/yr. Reported net income was $36.0M in FY2025, compounding −75.2%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$63.1M
Latest YoY
+15.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.9%
Revenue −72.5%/yr
FY21 $11.1B
FY22 $48.9M
FY23 $57.3M
FY24 $54.8M
FY25 $63.1M
Net income −75.2%/yr
FY21 $9.5B
FY22 $32.3M
FY23 $38.7M
FY24 $37.0M
FY25 $36.0M

Watch REFI: 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). "Chicago Atlantic Real Estate Finance, Inc Fair Value". https://www.fairvalue-calculator.com/stock/REFI

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 50 · Above median
Fair Value upside +36% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 62% · Top 25%
Operating margin (TTM) 54% · Above median
Revenue growth -34% · Bottom 25%
Dividend yield (TTM) 16.9% · Top 25%
Debt / equity 0.16× · Lower than 75% of peers

Valuation Multiples vs REIT - Mortgage median · lower = cheaper

P/E (TTM) 8.0× · Cheaper than 75% of peers
P/B 0.79× · Pricier than median
P/S (TTM) 4.90× · Cheaper than median
P/FCF 8.5× · Cheaper than median
EV/EBITDA 7.7× · 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 81 · sector 88
FUTURE 0 · sector 20
PAST 40 · sector 25
HEALTH 92 · sector 1
DIVIDEND 100 · sector 100

Insider activity: 25/100

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 27, 2026).

Compare Chicago Atlantic 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 Chicago Atlantic Real Estate Finance, Inc (REFI) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $13.95 versus a price of $10.27, about +36% (undervalued).
What is the fair value of REFI?
Our model-based fair value for Chicago Atlantic Real Estate Finance, Inc is $13.95 (as of Jul 27, 2026), built from audited fundamentals. The current price is $10.27.
What is the quality score of REFI?
Chicago Atlantic Real Estate Finance, Inc has a Quality Score of 49/100. 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 Chicago Atlantic Real Estate Finance, Inc (REFI)?
Chicago Atlantic Real Estate Finance, Inc reported trailing-twelve-month revenue of about $49.8M (latest available figure, as of Jul 27, 2026).
What is the net profit margin of REFI?
The net profit margin of Chicago Atlantic Real Estate Finance, Inc is about 61.8%, meaning it keeps roughly 61.8% of revenue as net income. Based on the latest reported figures.

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 Chicago Atlantic 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.