← Back to search
BXMTBLACKSTONE MORTGAGE TRUST, INC.
Specialty Lender / Mortgage REIT10-K · Filed 2026-02-11
Clarity Fair Value
$11.33
SIGNIFICANTLY OVERVALUED (-41%)
Market Price
$19.20
41% Downside
$10$22$33$45$56202620282030203220342036Market $19
Fair Value PathMarket Price

Model BlendMODERATE agreement · 39% spread

Comps$6.86 · 49%
Residual Income$12.45 · 41%
DCF$29.19 · 10%
Trailing Rev Growth
Model Implied CAGR
1Y Price Target
$4.84
Market Cap
$3B

BXMT Valuation Summary

Based on Clarity's multi-model valuation engine, BLACKSTONE MORTGAGE TRUST, INC. (BXMT) has an estimated fair value of $11.33 per share, compared to its current market price of $19.20. The stock is currently trading 41% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 3 independent models — including Comparable Companies, Residual Income, Discounted Cash Flow (DCF). The primary weight is given to the Comparable Companies model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 3 models show moderate agreement with a 39% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 10.6% probability that the stock is trading below its intrinsic value, with a median simulated value of $9.59.

Clarity's 1-year price target is $4.84, reflecting expected earnings growth and margin trajectory.

BLACKSTONE MORTGAGE TRUST, INC. is classified under the Specialty Lender / Mortgage REIT sector, and this valuation is based on 10-K · Filed 2026-02-11 filings sourced directly from SEC EDGAR. All models use trailing twelve month (TTM) financials where available, with sector-appropriate growth and discount rate assumptions.

Get the Full Analysis
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
Not financial advice. For educational and research purposes only.
Updated Mar 8, 2026, 6:32 PM UTC · Powered by Clarity Valuation Engine · Methodology

BLACKSTONE MORTGAGE TRUST, INC. (BXMT) Valuation Summary

Clarity's 6-model valuation engine estimates BLACKSTONE MORTGAGE TRUST, INC. (BXMT) at $11.33 per share, compared to the current market price of $19.20. This represents a 41% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from BLACKSTONE MORTGAGE TRUST, INC.'s 10-K · Filed 2026-02-11 filing, classified in the Specialty Lender / Mortgage REIT sector with high confidence. Model agreement is MODERATE with a 39% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.