AlphaMadera's AlphaVal page computes BrightSpire Capital, Inc.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag BRSP as undervalued, fairly valued, or overvalued.

What is BrightSpire Capital, Inc.'s fair value?

Fair value for BRSP is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value BRSP?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from BRSP's most recent reported fundamentals.

BRSP - BrightSpire Capital, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $6.00 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Diversified REIT Multiple

Valuation Signal Overvalued Moderate

Trading 23.5% above fair value

Current Price $5.67

Bear Case $3.89 31.4% downside ($3.89 - $5.67) / $5.67 = -31.4% $0.05 FFO × 16x

Fair Value $4.59 19.0% downside ($4.59 - $5.67) / $5.67 = -19.0% $0.05 FFO × 20x

Bull Case $5.30 6.6% downside ($5.30 - $5.67) / $5.67 = -6.6% $0.05 FFO × 23x

Adjust Assumptions

P/FFO Multiple

19.9x

FFO per Share

0.05$

Key Value Driver

FFO/share ($0.05) × diversified P/FFO multiple

Implied Market Multiple 119.3x

Plain-Language Summary

Our base-case estimate uses P/FFO × Diversified REIT Multiple. We then blend that result with the average analyst price target of $6.00 from 8 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $4.59 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 11.3% is unusually high — make sure the company generates enough cash to keep paying it.

ℹ Dividend-based valuation: $11.93 (181% above our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.

ℹ Wall Street's average price target is $6.00 (from 8 analysts). Our estimate is 29% below 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