Ladder Capital Corp Class A (LADR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Ladder Capital Corp Class A (US:LADR), trading at 9.70. In 2025, Ladder Capital Corp Class A generated $392.30 Million in revenue and $87.02 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Ladder Capital Corp Class A is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 9.70
- Recent Revenue (2025): $392.30 Million
- Free Cash Flow (2025): $87.02 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.