Claros Mortgage Trust, Inc.

CMTG

CMTGClaros Mortgage Trust, Inc. US flag

New York Stock Exchange

2.18

USD

-0.02

- -

305.68MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	198.65	- -	- -	- -	- -	- -
Return on Assets (%)	- -	3	2.37	1.43	0.07	-2.94	-8.37
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	0.28	1.45	1.3
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	69.7	75.32	79.24	41.51	2.42	-226.3	-529.69
Profit Margin (%)	67.58	74.12	79.32	41.47	2.42	-226.3	-529.69
Net Income to Common Margin (%)	67.58	74.12	79.32	41.47	2.42	-226.3	-529.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	103.4	105.31	120.39	185.39	3,188.3	-54.54	- -
Sustainable Growth Rate (%)	- -	-10.56	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,073	1,566	1,245	1,697	1,872	1,699	1,287
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	1,073	1,566	1,245	1,697	1,872	1,699	1,287
Total Debt/EBITDA	- -	- -	- -	- -	2,643.75	1,199.72	1,069.28
Net Debt/EBITDA	- -	- -	- -	- -	2,379.2	1,129.76	925.44
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.66	1.37	-2.14	-3.1	-5.27	-10.51	-25.86
Long-Term Debt/Equity (%)	41.71	59.72	47.82	69.09	81.38	84.6	84.04
Long-Term Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Long-Term Debt/Total Assets (%)	16.39	22.53	16.7	20.59	23.2	24.38	27.27
Total Debt/Equity (%)	41.71	59.72	47.82	69.09	81.38	84.6	84.04
Total Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Total Debt/Total Assets (%)	16.39	22.53	16.7	20.59	23.2	24.38	27.27
Net Debt to Equity	28.69	43.42	35.91	56.61	73.24	79.66	72.74
Net Debt/Capital (%)	82.6	89.71	114.99	122.55	133.78	184.34	-1,043.66
EBITDA	- -	- -	- -	- -	1	1	1
EBITDA-CapEx	- -	- -	- -	- -	1	1	1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.66	1.37	-2.14	-3.1	-5.27	-10.51	-25.86
Long-Term Debt/Equity (%)	41.71	59.72	47.82	69.09	81.38	84.6	84.04
Long-Term Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Long-Term Debt/Total Assets (%)	16.39	22.53	16.7	20.59	23.2	24.38	27.27
Total Debt/Equity (%)	41.71	59.72	47.82	69.09	81.38	84.6	84.04
Total Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Total Debt/Total Assets (%)	16.39	22.53	16.7	20.59	23.2	24.38	27.27
CFO/Total Liabilities	3.26	3.24	4.4	1.92	1.93	1.7	-0.95
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.03	0.03	0.27	0.2	0.15	-0.06	-0.26

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	7.64	6.97	20.79	- -	- -	- -
Days Sales Outstanding	- -	47.79	52.33	17.55	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	2,205	2,049	1,889	629	429
- Cash & Cash Equivalents	335	428	310	306	187	99	173
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	47	35	38	- -	- -	- -	- -
+ Total Debt	1,073	1,566	1,245	1,697	1,872	1,699	1,287
Enterprise Value	785	1,174	3,178	3,440	3,574	2,229	1,543
Total Capital	1,229	1,697	1,123	1,441	1,446	967	66
Total Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Total Debt / EV	1.37	1.33	0.39	0.49	0.52	0.76	0.83
EV/Sales	3.14	4.3	14.78	12.73	14.36	22.8	16.71
EV/EBITDA	- -	- -	- -	- -	5,047.77	1,574.18	1,281.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.06	8.36	14.88	30.98	32.16	26.37	- -
EV/Free Cash Flow to Firm	6.06	8.36	14.88	30.98	32.16	26.37	- -
Diluted Market Cap	- -	- -	2,205	2,049	1,889	629	429
Diluted Enterprise Value	785	1,174	3,178	3,440	3,574	2,229	1,543
EV per Share	5.83	8.83	23.62	24.69	25.78	16.01	11.01
TTM Sales	250	273	215	270	249	98	92
TTM EBITDA	- -	- -	- -	- -	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	130	140	214	111	111	85	-30
TTM Free Cash Flow to Firm	130	140	214	111	111	85	-30

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	10.33	18.46	17	7.45	-14.08
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	785	1,174	3,178	3,440	3,574	2,229	1,543
Low Price	- -	- -	14.96	11.53	9.6	3.95	2.13
EV/Sales	3.14	4.3	14.78	12.73	14.36	22.8	16.71
EV/EBITDA	- -	- -	- -	- -	5,047.77	1,574.18	1,281.63
Price/Earnings	- -	- -	12.93	18.29	313.48	- -	- -
Price/Earnings Average	- -	- -	13.29	21.49	280.93	-5.31	-0.91
Price/Earnings High	- -	- -	14.66	26.22	390.53	-8.73	-1.33
Price/Earnings Low	- -	- -	11.8	14.33	220.79	-2.49	-0.61
Price/Book Value	- -	- -	-13.82	-8.01	-4.44	-0.86	-0.35
Price/Book Value Average	- -	- -	-14.21	-9.41	-3.98	-1.6	-0.37
Price/Book Value High	- -	- -	-15.68	-11.48	-5.53	-2.64	-0.53
Price/Book Value Low	- -	- -	-12.61	-6.28	-3.13	-0.75	-0.24
Price/Tangible Book Value	- -	- -	0.85	0.83	0.82	0.31	0.28
Price/Tangible Book Value Average	- -	- -	0.87	0.98	0.74	0.58	0.29
Price/Tangible Book Value High	- -	- -	0.96	1.2	1.02	0.96	0.42
Price/Tangible Book Value Low	- -	- -	0.77	0.65	0.58	0.27	0.19
Price/Sales	- -	- -	10.26	7.58	7.59	6.44	4.64
Price/Sales Average	- -	- -	10.54	8.91	6.8	12.01	4.84
Price/Sales High	- -	- -	11.63	10.87	9.46	19.76	7.04
Price/Sales Low	- -	- -	9.36	5.94	5.35	5.62	3.23
Price/Cash Flow	- -	- -	10.33	18.46	17	7.45	-14.08
Price/Cash Flow Average	- -	- -	10.62	21.69	15.23	13.9	-14.66
Price/Cash Flow High	- -	- -	11.71	26.46	21.18	22.86	-21.35
Price/Cash Flow Low	- -	- -	9.42	14.47	11.97	6.51	-9.8
Price/Free Cash Flow Average	- -	- -	10.62	21.69	15.23	13.9	-14.66
Price/Free Cash Flow High	- -	- -	11.71	26.46	21.18	22.86	-21.35
Price/Free Cash Flow Low	- -	- -	9.42	14.47	11.97	6.51	-9.8
EV/Sales Average	3.14	4.3	15.07	14.06	13.57	28.37	16.9
EV/Sales High	3.14	4.3	16.16	16.02	16.22	36.13	19.11
EV/Sales Low	3.14	4.3	13.88	11.09	12.11	21.99	15.3
EV/EBITDA Average	- -	- -	- -	- -	4,770.69	1,959.31	1,296.36
EV/EBITDA High	- -	- -	- -	- -	5,703.66	2,494.48	1,465.55
EV/EBITDA Low	- -	- -	- -	- -	4,258.75	1,518.13	1,173.38
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	16.39	14.71	13.63	4.52	3.06
High Price	- -	- -	18.59	21.09	16.98	13.88	4.64
Enterprise Value Average	785	1,174	3,240	3,798	3,378	2,774	1,561
Enterprise Value High	785	1,174	3,474	4,329	4,038	3,532	1,765
Enterprise Value Low	785	1,174	2,985	2,997	3,015	2,150	1,413

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	198.65	- -	- -	- -	- -	- -
Return on Assets (%)	- -	3	2.37	1.43	0.07	-2.94	-8.37
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	0.28	1.45	1.3
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	69.7	75.32	79.24	41.51	2.42	-226.3	-529.69
Profit Margin (%)	67.58	74.12	79.32	41.47	2.42	-226.3	-529.69
Net Income to Common Margin (%)	67.58	74.12	79.32	41.47	2.42	-226.3	-529.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	103.4	105.31	120.39	185.39	3,188.3	-54.54	- -
Sustainable Growth Rate (%)	- -	-10.56	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,073	1,566	1,245	1,697	1,872	1,699	1,287
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	1,073	1,566	1,245	1,697	1,872	1,699	1,287
Total Debt/EBITDA	- -	- -	- -	- -	2,643.75	1,199.72	1,069.28
Net Debt/EBITDA	- -	- -	- -	- -	2,379.2	1,129.76	925.44
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.66	1.37	-2.14	-3.1	-5.27	-10.51	-25.86
Long-Term Debt/Equity (%)	41.71	59.72	47.82	69.09	81.38	84.6	84.04
Long-Term Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Long-Term Debt/Total Assets (%)	16.39	22.53	16.7	20.59	23.2	24.38	27.27
Total Debt/Equity (%)	41.71	59.72	47.82	69.09	81.38	84.6	84.04
Total Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Total Debt/Total Assets (%)	16.39	22.53	16.7	20.59	23.2	24.38	27.27
Net Debt to Equity	28.69	43.42	35.91	56.61	73.24	79.66	72.74
Net Debt/Capital (%)	82.6	89.71	114.99	122.55	133.78	184.34	-1,043.66
EBITDA	- -	- -	- -	- -	1	1	1
EBITDA-CapEx	- -	- -	- -	- -	1	1	1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.66	1.37	-2.14	-3.1	-5.27	-10.51	-25.86
Long-Term Debt/Equity (%)	41.71	59.72	47.82	69.09	81.38	84.6	84.04
Long-Term Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Long-Term Debt/Total Assets (%)	16.39	22.53	16.7	20.59	23.2	24.38	27.27
Total Debt/Equity (%)	41.71	59.72	47.82	69.09	81.38	84.6	84.04
Total Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Total Debt/Total Assets (%)	16.39	22.53	16.7	20.59	23.2	24.38	27.27
CFO/Total Liabilities	3.26	3.24	4.4	1.92	1.93	1.7	-0.95
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.03	0.03	0.27	0.2	0.15	-0.06	-0.26

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	7.64	6.97	20.79	- -	- -	- -
Days Sales Outstanding	- -	47.79	52.33	17.55	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	2,205	2,049	1,889	629	429
- Cash & Cash Equivalents	335	428	310	306	187	99	173
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	47	35	38	- -	- -	- -	- -
+ Total Debt	1,073	1,566	1,245	1,697	1,872	1,699	1,287
Enterprise Value	785	1,174	3,178	3,440	3,574	2,229	1,543
Total Capital	1,229	1,697	1,123	1,441	1,446	967	66
Total Debt/Capital (%)	87.35	92.31	110.85	117.75	129.4	175.7	1,938.17
Total Debt / EV	1.37	1.33	0.39	0.49	0.52	0.76	0.83
EV/Sales	3.14	4.3	14.78	12.73	14.36	22.8	16.71
EV/EBITDA	- -	- -	- -	- -	5,047.77	1,574.18	1,281.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.06	8.36	14.88	30.98	32.16	26.37	- -
EV/Free Cash Flow to Firm	6.06	8.36	14.88	30.98	32.16	26.37	- -
Diluted Market Cap	- -	- -	2,205	2,049	1,889	629	429
Diluted Enterprise Value	785	1,174	3,178	3,440	3,574	2,229	1,543
EV per Share	5.83	8.83	23.62	24.69	25.78	16.01	11.01
TTM Sales	250	273	215	270	249	98	92
TTM EBITDA	- -	- -	- -	- -	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	130	140	214	111	111	85	-30
TTM Free Cash Flow to Firm	130	140	214	111	111	85	-30

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	10.33	18.46	17	7.45	-14.08
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	785	1,174	3,178	3,440	3,574	2,229	1,543
Low Price	- -	- -	14.96	11.53	9.6	3.95	2.13
EV/Sales	3.14	4.3	14.78	12.73	14.36	22.8	16.71
EV/EBITDA	- -	- -	- -	- -	5,047.77	1,574.18	1,281.63
Price/Earnings	- -	- -	12.93	18.29	313.48	- -	- -
Price/Earnings Average	- -	- -	13.29	21.49	280.93	-5.31	-0.91
Price/Earnings High	- -	- -	14.66	26.22	390.53	-8.73	-1.33
Price/Earnings Low	- -	- -	11.8	14.33	220.79	-2.49	-0.61
Price/Book Value	- -	- -	-13.82	-8.01	-4.44	-0.86	-0.35
Price/Book Value Average	- -	- -	-14.21	-9.41	-3.98	-1.6	-0.37
Price/Book Value High	- -	- -	-15.68	-11.48	-5.53	-2.64	-0.53
Price/Book Value Low	- -	- -	-12.61	-6.28	-3.13	-0.75	-0.24
Price/Tangible Book Value	- -	- -	0.85	0.83	0.82	0.31	0.28
Price/Tangible Book Value Average	- -	- -	0.87	0.98	0.74	0.58	0.29
Price/Tangible Book Value High	- -	- -	0.96	1.2	1.02	0.96	0.42
Price/Tangible Book Value Low	- -	- -	0.77	0.65	0.58	0.27	0.19
Price/Sales	- -	- -	10.26	7.58	7.59	6.44	4.64
Price/Sales Average	- -	- -	10.54	8.91	6.8	12.01	4.84
Price/Sales High	- -	- -	11.63	10.87	9.46	19.76	7.04
Price/Sales Low	- -	- -	9.36	5.94	5.35	5.62	3.23
Price/Cash Flow	- -	- -	10.33	18.46	17	7.45	-14.08
Price/Cash Flow Average	- -	- -	10.62	21.69	15.23	13.9	-14.66
Price/Cash Flow High	- -	- -	11.71	26.46	21.18	22.86	-21.35
Price/Cash Flow Low	- -	- -	9.42	14.47	11.97	6.51	-9.8
Price/Free Cash Flow Average	- -	- -	10.62	21.69	15.23	13.9	-14.66
Price/Free Cash Flow High	- -	- -	11.71	26.46	21.18	22.86	-21.35
Price/Free Cash Flow Low	- -	- -	9.42	14.47	11.97	6.51	-9.8
EV/Sales Average	3.14	4.3	15.07	14.06	13.57	28.37	16.9
EV/Sales High	3.14	4.3	16.16	16.02	16.22	36.13	19.11
EV/Sales Low	3.14	4.3	13.88	11.09	12.11	21.99	15.3
EV/EBITDA Average	- -	- -	- -	- -	4,770.69	1,959.31	1,296.36
EV/EBITDA High	- -	- -	- -	- -	5,703.66	2,494.48	1,465.55
EV/EBITDA Low	- -	- -	- -	- -	4,258.75	1,518.13	1,173.38
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	16.39	14.71	13.63	4.52	3.06
High Price	- -	- -	18.59	21.09	16.98	13.88	4.64
Enterprise Value Average	785	1,174	3,240	3,798	3,378	2,774	1,561
Enterprise Value High	785	1,174	3,474	4,329	4,038	3,532	1,765
Enterprise Value Low	785	1,174	2,985	2,997	3,015	2,150	1,413

Shares Outstanding	142	142	140	138	139	139	140
Diluted Weighted Avg Shares	135	133	135	139	139	139	140
Basic Weighted Avg Shares	135	133	135	139	139	139	140
Revenue per Share	1.86	2.05	1.6	1.94	1.8	0.7	0.66
EBITDA per Share	- -	- -	- -	- -	0.01	0.01	0.01
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.25	1.52	1.27	0.8	0.04	-1.59	-3.49
Basic EPS from Cont Ops	1.29	1.55	1.27	0.81	0.04	-1.59	-3.49
Diluted EPS, GAAP	1.25	1.52	1.27	0.8	0.04	-1.59	-3.49
Diluted EPS from Cont Ops	1.29	1.55	1.27	0.81	0.04	-1.59	-3.49
Dividend per Share	1.38	1.65	1.52	1.49	1.39	0.87	- -
Cash Flow per Share	0.96	1.06	1.59	0.8	0.8	0.61	-0.22
Free Cash Flow per Basic Share	0.96	1.06	1.59	0.8	0.8	0.61	-0.22
Cash & Equivalents per Share	2.49	3.21	2.31	2.2	1.35	0.71	1.24
Book Value per Share	0.81	0.72	-1.19	-1.84	-3.07	-5.26	-8.71
Tangible Book Value per Share	19.11	19.72	19.36	17.63	16.59	14.42	10.93

Claros Mortgage Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)