US · SEVN
Seven Hills Realty Trust
- Sector
- Real Estate · REIT - Mortgage
- Headquarters
- Newton, MA 02458-1634
- Website
- sevnreit.com
Price · as of 2025-12-31
$8.33
Market cap 130.43M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $54.25 | +551.26% |
| Intrinsic Value(DCF) | $20,502.46 | +246,027.97% |
| Graham-Dodd Method(GD) | $8.09 | -2.88% |
| Graham Formula(GF) | $101.62 | +1,119.88% |
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 | $4.84 | ||||
| 2012 | $6.75 | $1,908.84 | $0.00 | $29.69 | $1,817.44 |
| 2013 | $6.56 | $200.18 | $15.72 | $3.15 | $0.00 |
| 2014 | $7.98 | $1,416.29 | $0.00 | $40.88 | $12,627.44 |
| 2015 | $7.68 | $28.71 | $0.00 | $3.88 | $25.29 |
| 2016 | $8.81 | $567.85 | $388.24 | $24.14 | |
| 2017 | $8.25 | $1,070.89 | $85.40 | $14.57 | $0.00 |
| 2018 | $9.50 | $223.82 | $0.00 | $0.00 | $629.41 |
| 2019 | $10.81 | $183.86 | $461.47 | $40.68 | |
| 2020 | $7.42 | $2,277.74 | $0.00 | $0.00 | $871.39 |
| 2021 | $6.92 | $185.78 | $23.22 | $27.60 | |
| 2022 | $7.59 | $90.21 | $87.61 | $13.02 | $117.91 |
| 2023 | $10.13 | $24.10 | $51.93 | $6.18 | $0.00 |
| 2024 | $11.22 | $33.78 | $61.09 | $3.12 | $0.00 |
| 2025 | $8.66 | $54.25 | $906.23 | $8.09 | $101.62 |
AI valuation
Our deep-learning model estimates Seven Hills Realty Trust's (SEVN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $54.25
- Current price
- $8.33
- AI upside
- +551.26%
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
$20,502.46
+246,027.97% upside
Graham-Dodd
$8.09
-2.88% upside
Graham Formula
$101.62
+1,119.88% 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 |
| SEVN | Seven Hills Realty Trust | $8.33 | 130.43M | +551% | +246,028% | -3% | +1,120% | 8.55 | 0.40 | 2.24 | 10.78 | — | 0.40 | 80.45% | 76.33% | 26.22% | 5.16% | 6.86% | 2.04% | 1.48 | 1.52 | 0.27 | 0.27 | 7.91 | -1667.00% | 9642.00% | -2522.00% | 11.39% | 0.03 | 2.30% | 14.27% | 122.00% | 14.56% | 11.04 | 32.99 | 8.43 | -0.05 |
| ACR | ACRES Commercial Realty C… | $18.51 | 134.86M | +935% | -30% | +101% | -98% | 5.65 | 0.37 | 1.94 | 11.98 | 2.47 | 0.37 | 43.83% | 13.89% | 35.06% | 6.56% | 0.60% | 1.41% | 3.20 | 0.10 | — | — | 10.69 | 22857.00% | -839.00% | -5751.00% | 11.96% | — | 1.00% | 12.37% | 69.80% | 195.03% | 130.27 | 77.98 | 18.10 | -0.40 |
| CHCI | Comstock Holding Companie… | $11.67 | 115.15M | +214% | -14% | +9% | +180% | 4.80 | 1.33 | 1.36 | 4.48 | 5.78 | 1.34 | 24.69% | 20.05% | 28.39% | 32.51% | 37.11% | 24.98% | 0.12 | — | 5.52 | 5.45 | -2.12 | 8312.00% | 1470.00% | 2441.00% | 15.58% | 1.69 | 39.30% | 0.00% | 0.00% | 15.49% | 4.61 | 4.35 | 0.92 | 2.04 |
| CHMI | Cherry Hill Mortgage Inve… | $2.63 | 96.62M | +2,532% | +204% | — | — | 7.61 | 0.40 | 2.69 | — | — | 0.40 | 100.00% | 0.00% | 34.62% | 5.03% | 0.00% | 0.85% | 0.66 | 0.00 | — | — | — | -10402.00% | -26307.00% | -11154.00% | -5.05% | — | -1.33% | 30.30% | 230.70% | 42.69% | — | -42.18 | 5.72 | -0.17 |
| GPMT | Granite Point Mortgage Tr… | $1.74 | 82.76M | +3,095% | -55% | +316% | — | -2.08 | 0.16 | 0.59 | 20.64 | — | 0.16 | 83.02% | 43.59% | -28.33% | -7.02% | 3.47% | -2.13% | 2.09 | 0.65 | 0.20 | 3.60 | 18.89 | -7370.00% | -18777.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 362.67% | 18.54 | — | 8.08 | -0.51 |
| LFT | Lument Finance Trust, Inc… | $1.38 | 72.26M | +1,647% | -5% | -38% | +413% | 5.72 | 0.54 | 3.72 | — | 33.17 | 0.55 | 100.00% | 0.00% | 64.97% | 9.47% | 0.00% | 1.76% | 3.68 | 0.00 | 0.00 | 5.30 | — | 1724.00% | 868.00% | 967.00% | 20.94% | 1.92 | 2.24% | 15.76% | 90.20% | 274.75% | — | 34.51 | 26.85 | 0.19 |
| MDV | Modiv Inc. | $15.51 | 159.37M | +299% | +161% | -94% | -70% | 21.33 | 0.73 | 2.96 | 9.58 | — | 0.73 | 92.27% | 47.01% | 12.87% | 3.88% | 5.00% | 1.25% | 1.47 | 1.13 | 0.21 | 0.12 | 6.32 | -11544.00% | -100.00% | 1002.00% | 13.17% | 0.07 | 4.15% | 10.20% | 217.60% | 24.47% | 18.51 | 22.30 | 8.70 | -0.39 |
| ONL | Orion Properties Inc. | $2.49 | 140.22M | +687% | -37% | — | +388% | -1.31 | 0.18 | 0.82 | 20.53 | -1.63 | 0.20 | 60.48% | -12.86% | -62.48% | -12.49% | -1.63% | -7.46% | 0.67 | -0.65 | 0.59 | 0.25 | 16.13 | 8039.00% | -1547.00% | -5515.00% | 23.48% | 0.35 | 2.44% | 16.57% | -21.70% | 16.69% | -29.72 | 19.89 | 3.82 | -0.25 |
| SUNS | Sunrise Realty Trust, Inc… | $9.37 | 125.75M | +2,438% | +65,946% | +99% | +13,881% | 9.82 | 0.59 | 6.34 | 11.89 | 0.11 | 0.59 | 92.33% | 64.62% | 64.62% | 9.45% | 10.70% | 3.94% | 1.74 | -31.76 | 1.56 | 0.91 | 2.07 | 859565.00% | 134757.00% | 57065.00% | 2.43% | 0.01 | 2.56% | 2.16% | 21.20% | 2.16% | 11.89 | 49.77 | 7.68 | 0.73 |
About Seven Hills Realty Trust
Seven Hills Realty Trust, a real estate investment trust, focuses on originating and investing in first mortgage loans secured by middle market and transitional commercial real estate in the United States. The company has elected to be taxed as a real estate investment trust. As a result, it would not be subject to corporate income tax on that portion of its net income that is distributed to shareholders. The company was formerly known as RMR Mortgage Trust. Seven Hills Realty Trust was incorporated in 2008 and is headquartered in Newton, Massachusetts.
- CEO
- Thomas Joseph Lorenzini
- Employees
- 0
- Beta
- 0.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($20,502.46 ÷ $8.33) − 1 = +246,027.97% (DCF, example).