CIM
Chimera Investment Corporation
$12.96
Real Estate Investment Trust
85%
P/FFO × Default REIT Multiple
Strong
·
Conviction
Undervalued
Trading 72.1% below fair value
You pay
$12.96
Bear
$38.58
Fair
$46.47
Bull
$54.37
Bear
$38.58
+197.7%
$2.84 FFO × 18x
Fair
$46.47
+258.6%
$2.84 FFO × 22x
Bull
$54.37
+319.5%
$2.84 FFO × 26x
Key Value Driver
FFO/share ($2.84) × default P/FFO multiple
Implied Market Multiple
4.6x
Summary
Our base-case estimate uses P/FFO × Default REIT Multiple. We then blend that result with the average analyst price target of $10.75 from 16 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $46.47 per share.
Warnings
Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend yield of 12.7% is unusually high — make sure the company generates enough cash to keep paying it.
Wall Street's average price target is $10.75 (from 16 analysts). Our estimate is 443% above the consensus -- consider that gap carefully.
Key Risks
- P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
- Interest rate sensitivity: REIT multiples compress when rates rise
- FFO approximation (NI + D&A) may include gains on property sales — verify