Chimera Investment Corporation logo CIM - Chimera Investment Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 2
HOLD 11
SELL 3
STRONG
SELL
0
| PRICE TARGET: $10.75 DETAILS
HIGH: $15.50
LOW: $5.50
MEDIAN: $11.00
CONSENSUS: $10.75
DOWNSIDE: 6.20%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Default REIT Multiple

Valuation Signal Undervalued Strong
Trading 80.4% below fair value
Current Price $11.46
Bear Case $48.46 322.9% upside ($48.46 - $11.46) / $11.46 = 322.9% $2.84 FFO × 18x
Fair Value $58.38 409.4% upside ($58.38 - $11.46) / $11.46 = 409.4% $2.84 FFO × 22x
Bull Case $68.30 496.0% upside ($68.30 - $11.46) / $11.46 = 496.0% $2.84 FFO × 26x

Adjust Assumptions

22.1x
2.84$

Key Value Driver

FFO/share ($2.84) × default P/FFO multiple

Implied Market Multiple 4.0x

Plain-Language Summary

At $2.84 FFO/share with a 22x default REIT multiple, the base-case value is $58.38 per share. Dividend yield: 14.3%. DDM cross-check: $48.07.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (16 analysts) $10.75
Analyst Range $5.50 – $15.50
Divergence from AlphaVal 443%

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 14.3% 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