US · BRSP
BrightSpire Capital, Inc.
- Sector
- Real Estate · REIT - Diversified
- Headquarters
- New York City, NY 10022
- Website
- brightspire.com
Price · as of 2025-12-31
$5.87
Market cap 753.75M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $19.71 | +235.78% |
| Intrinsic Value(DCF) | $2.67 | -54.51% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $9.88 | $32.25 | $0.00 | $0.00 | $18.16 |
| 2018 | $8.11 | $26.33 | $0.00 | $0.00 | $0.00 |
| 2019 | $6.91 | $19.32 | $0.00 | $0.00 | $0.00 |
| 2020 | $5.52 | $22.49 | $0.00 | $0.00 | $37.59 |
| 2021 | $5.53 | $28.28 | $11.11 | $1.33 | $11.51 |
| 2022 | $4.32 | $80.04 | $5.59 | $0.99 | $6.71 |
| 2023 | $5.32 | $20.13 | $0.06 | $0.00 | $0.00 |
| 2024 | $5.41 | $18.29 | $0.00 | $0.00 | $2.87 |
| 2025 | $5.93 | $19.71 | $0.56 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates BrightSpire Capital, Inc.'s (BRSP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $19.71
- Current price
- $5.87
- AI upside
- +235.78%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.67
-54.51% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BRSP | BrightSpire Capital, Inc. | $5.87 | 753.75M | +236% | -55% | — | — | -19.41 | 0.80 | 2.27 | 28.37 | — | 0.83 | 49.64% | 39.47% | -9.39% | -3.90% | 2.34% | -1.06% | 2.65 | 1.03 | 0.27 | 0.27 | 21.65 | -7524.00% | -450.00% | -2938.00% | 9.71% | 0.18 | 2.20% | 11.03% | -214.10% | 13.00% | 24.27 | 43.50 | 9.58 | -0.47 |
| AHH | Armada Hoffler Properties… | $6.25 | 500.96M | +1,440% | -28% | +365% | — | -3213.51 | 0.22 | 0.64 | 10.85 | — | 0.24 | 3.55% | 28.10% | 1.30% | -0.01% | 3.51% | 0.00% | 2.14 | 0.94 | 1.63 | 3.49 | 9.81 | -13824.00% | -5974.00% | -4265.00% | 35.08% | 0.91 | 2.81% | 0.00% | 0.00% | 0.00% | 23.79 | 29.67 | 6.68 | 0.29 |
| CTO | CTO Realty Growth, Inc. | $19.48 | 630.61M | +157% | -56% | — | -56% | 62.80 | 1.12 | 4.24 | 6.01 | — | 1.31 | -5.62% | 22.12% | 6.75% | 1.71% | 3.92% | 0.83% | 0.00 | 1.23 | 2.33 | 2.33 | -0.07 | -19714.00% | 2010.00% | -2872.00% | 7.80% | 3.15 | 6.11% | 8.92% | 560.40% | 94.49% | 17.71 | 11.85 | 3.92 | 0.98 |
| GOOD | Gladstone Commercial Corp… | $12.49 | 604.6M | +66% | -60% | — | -48% | 30.20 | 1.70 | 3.61 | 11.96 | 52.35 | 2.58 | 5.94% | 37.16% | 11.96% | 7.52% | 5.86% | 1.65% | 2.51 | 1.43 | 1.63 | 1.63 | 7.08 | 5769.00% | 800.00% | 1794.00% | 11.53% | 2.45 | 6.57% | 11.70% | 353.40% | 12.47% | 23.82 | 21.26 | 8.85 | -0.06 |
| INN | Summit Hotel Properties, … | $4.51 | 490.7M | +415% | +64,296% | +71% | — | -42.37 | 0.57 | 0.68 | -3.37 | — | 0.57 | -7.66% | 8.35% | -1.09% | -1.32% | 6.35% | -0.41% | 1.67 | 0.76 | 357.41 | 357.41 | 6.41 | -21579.00% | -32.00% | -450.00% | 14.87% | 19.77 | 7.67% | 0.00% | 0.00% | 3.57% | -12.14 | -10.06 | -1.01 | 1.49 |
| KREF | KKR Real Estate Finance T… | $6.95 | 455.15M | +603% | -0% | — | +39% | -9.59 | 0.41 | 1.06 | 18.53 | — | 0.41 | 88.30% | 59.31% | -10.27% | -4.01% | 4.54% | -0.79% | 4.00 | 0.84 | 0.32 | 0.32 | 16.76 | -65263.00% | -2272.00% | -4641.00% | 13.77% | 0.21 | 1.12% | 18.20% | -174.60% | 65.31% | 18.75 | 76.36 | 11.12 | 0.11 |
| RC | Ready Capital Corporation | $1.85 | 305.12M | +1,782% | +223% | — | +11,158% | -1.98 | 0.45 | 30.29 | — | — | 0.51 | 100.00% | 0.00% | -1593.02% | -19.08% | 0.00% | -3.71% | 3.28 | 0.00 | — | — | — | -21794.00% | -9299.00% | -25489.00% | -6.18% | — | -0.59% | 24.87% | -49.20% | 181.32% | — | -131.20 | 245.67 | -0.01 |
| RWT | Redwood Trust, Inc. | $6.05 | 766.43M | +3,502% | -60% | -11% | +79% | -9.83 | 0.70 | 3.88 | -848.93 | — | 0.73 | 138.96% | -12.95% | -39.48% | -6.45% | -0.11% | -0.33% | 22.69 | -1.27 | — | — | -823.21 | -29688.00% | -2686.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | -988.99 | — | 128.12 | 1.05 |
| TRTX | TPG RE Finance Trust, Inc… | $8.46 | 662.87M | +278% | -60% | -100% | +1,033% | 11.21 | 0.63 | 2.03 | 2.24 | — | 0.63 | 79.30% | 72.97% | 18.14% | 5.53% | 10.78% | 1.48% | 0.00 | 1.28 | 60.19 | 60.19 | -0.33 | -2597.00% | 12325.00% | -1540.00% | 13.36% | 46.58 | 4.04% | 13.47% | 151.00% | 381.82% | 2.43 | 6.52 | 1.77 | 0.20 |
About BrightSpire Capital, Inc.
BrightSpire Capital, Inc. operates as a commercial real estate (CRE) credit real estate investment trust in the United States. It focuses on originating, acquiring, financing, and managing a portfolio of CRE senior mortgage loans, mezzanine loans, preferred equity, debt securities, and net leased properties. The company qualifies as a real estate investment trust for federal income tax purposes. The company was formerly known as Colony Credit Real Estate, Inc. and changed its name to BrightSpire Capital, Inc. in June 2021. BrightSpire Capital, Inc. was incorporated in 2017 and is headquartered in New York, New York.
- CEO
- Michael Joseph Mazzei
- Employees
- 48
- Beta
- 1.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.67 ÷ $5.87) − 1 = -54.51% (DCF, example).