— Know what they know.
Not Investment Advice
Also trades as: ADAM (NASDAQ) · $vol 8M · ADAMM (NASDAQ) · $vol 0M · ADAMN (NASDAQ) · $vol 0M

ADAMH NASDAQ

Adamas Trust, Inc.
1W: -0.3% 1M: -0.9% 3M: -1.8% YTD: -3.5% 1Y: +1.4%
$24.85
-0.05 (-0.20%)
After Hours: $24.25 (-0.60, -2.41%)
Weekly Expected Move ±0.9%
$24 $25 $25 $25 $25
NASDAQ · Real Estate · REIT - Mortgage · Tech Score Neutral · Power 42 · $701.4M mcap · 84M float · 0.032% daily turnover · Short 26% of daily vol
Credit Risk of going bust: not rated, financial company (lending is its business) Bonds: none of note held by US funds details ▾
Not rated: lending and leverage are a financial company's business, which the model misreads.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. How these are computed.

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 39 Grade D
Profitability
72
Balance Sheet
20
Earnings Quality
61
Growth
—
Value
74
Momentum
—
Safety
15
Cash Flow
51
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. ADAMH scores highest in Value (74/100) and lowest in Safety (15/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
0.15
Distress Zone
Piotroski F-Score
3/9
✓ ✓ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-5.97
Bankruptcy prob: 0.3%
Low Risk
Credit Rating
CCC
Score: 19.6/100
Earnings Quality
50/100
OCF/NI: 0.78x
Accruals: 0.3%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. ADAMH scores 0.15, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. ADAMH scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. ADAMH's implied 0.3% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. ADAMH receives an estimated rating of CCC (score: 19.6/100). The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). ADAMH's score of 50/100 is moderate — some divergence between reported earnings and underlying cash flows.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
4.59x
PEG
0.01x
P/S
0.74x
P/B
0.48x
P/FCF
14.85x
P/OCF
14.68x
EV/EBITDA
33.86x
EV/Revenue
14.03x
EV/EBIT
37.02x
EV/FCF
85.87x
Earnings Yield
8.70%
FCF Yield
6.73%
Shareholder Yield
5.76%
Graham Number
$27.99
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 4.6x earnings, ADAMH trades at a deep value multiple. An earnings yield of 8.7% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $27.99 per share, suggesting a potential 12% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.858
NI / EBT
×
Interest Burden
0.650
EBT / EBIT
×
EBIT Margin
0.379
EBIT / Rev
×
Asset Turnover
0.074
Rev / Assets
×
Equity Multiplier
8.822
Assets / Equity
=
ROE
13.8%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. ADAMH's ROE of 13.8% is driven by financial leverage (equity multiplier: 8.82x). Note: high leverage means ROE is amplified by debt rather than operational performance.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
$18.60
Price/Value
1.35x
Margin of Safety
-35.18%
Premium
35.18%
Assessment
Neutral
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with ADAMH's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. ADAMH trades at a 35% premium to its adjusted intrinsic value of $18.60, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 4.6x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 289 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$24.87
Median 1Y
$10.11
5th Pctile
$1.07
95th Pctile
$96.35
Ann. Volatility
135.7%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE 3.2% 6.9% 10.1% 13.8% 13.76%
ROA 0.4% 0.8% 1.1% 1.6% 1.56%
ROIC 0.4% 0.8% 1.5% 2.9% 2.89%
ROCE 0.7% 1.6% 3.2% 6.2% 6.15%
Gross Margin 45.2% 45.9% 53.6% 85.5% 85.46%
Operating Margin 17.4% 23.9% 32.5% 79.4% 79.44%
Net Margin 19.8% 22.7% 18.2% 24.2% 24.23%
EBITDA Margin 22.0% 27.5% 36.3% 81.2% 81.25%
FCF Margin 3.1% 14.9% 7.0% 16.3% 16.34%
OCF Margin 3.1% 14.9% 7.2% 16.5% 16.54%
ROIC Economic snapshot only 2.85%
Cash ROA snapshot only 1.22%
Cash ROIC snapshot only 1.26%
CROIC snapshot only 1.24%
NOPAT Margin snapshot only 38.02%
Pretax Margin snapshot only 24.63%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 9.70%
SBC / Revenue snapshot only 0.81%
Valuation
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio 50.41 24.20 15.57 11.49 4.591
P/S Ratio 9.97 5.15 3.14 2.43 0.738
P/B Ratio 1.62 1.67 1.57 1.58 0.481
P/FCF 326.43 34.49 44.58 14.85 14.853
P/OCF 326.43 34.49 43.75 14.68 14.682
EV/EBITDA 226.06 114.78 62.54 33.86 33.863
EV/Revenue 49.75 28.50 18.15 14.03 14.035
EV/EBIT 285.46 137.48 72.47 37.02 37.023
EV/FCF 1628.64 190.89 257.75 85.87 85.866
Earnings Yield 2.0% 4.1% 6.4% 8.7% 8.70%
FCF Yield 0.3% 2.9% 2.2% 6.7% 6.73%
PEG Ratio snapshot only 0.011
Price/Tangible Book snapshot only 1.605
EV/OCF snapshot only 84.879
EV/Gross Profit snapshot only 24.486
Acquirers Multiple snapshot only 36.945
Shareholder Yield snapshot only 5.76%
Graham Number snapshot only $27.99
Leverage & Solvency
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 0.30 0.03 0.03 1.02 1.018
Quick Ratio 0.30 0.03 0.03 1.02 1.018
Debt/Equity 7.79 7.71 7.65 7.70 7.701
Net Debt/Equity 6.48 7.56 7.51 7.56 7.557
Debt/Assets 0.87 0.87 0.87 0.87 0.873
Debt/EBITDA 217.16 95.87 52.71 28.54 28.541
Net Debt/EBITDA 180.75 94.04 51.73 28.01 28.006
Interest Coverage 0.32 0.38 0.49 0.72 0.722
Equity Multiplier 8.92 8.86 8.78 8.82 8.822
Cash Ratio snapshot only 0.030
Debt Service Coverage snapshot only 0.789
Cash to Debt snapshot only 0.019
FCF to Debt snapshot only 0.014
Defensive Interval snapshot only 9945.3 days
Efficiency & Turnover
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.02 0.04 0.06 0.07 0.074
Inventory Turnover — — — — —
Receivables Turnover (trade) 3.11 — — 0.20 0.198
Payables Turnover 2.21 — — — —
DSO (trade) 117 0 0 1841 1841.5 days
DIO 0 0 0 0 0.0 days
DPO 165 0 0 0 —
Cash Conversion Cycle (trade) -48 0 0 1841 —
Cash Velocity snapshot only 4.506
Capital Intensity snapshot only 13.551
Growth Quality
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability — — — — —
Earnings Stability — — — — —
Margin Stability — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0
Earnings Persistence — — — — —
Earnings Smoothness — — — — —
ROE Trend — — — — —
Gross Margin Trend — — — — —
FCF Margin Trend — — — — —
Sustainable Growth Rate 1.1% 2.5% 3.5% 5.0% 4.99%
Internal Growth Rate 0.1% 0.3% 0.4% 0.6% 0.57%
Cash Flow Quality
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 0.15 0.70 0.36 0.78 0.783
FCF/OCF 1.00 1.00 0.98 0.99 0.989
FCF/Net Income snapshot only 0.774
OCF/EBITDA snapshot only 0.399
CapEx/Revenue 0.7% 0.3% 0.3% 0.4% 0.35%
CapEx/Depreciation snapshot only 0.100
Accruals Ratio 0.00 0.00 0.01 0.00 0.003
Sloan Accruals snapshot only 0.536
Cash Flow Adequacy snapshot only 1.196
Earnings Quality Score snapshot only 0.500
Dividends & Buybacks
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 1.3% 2.6% 4.2% 5.5% 13.12%
Dividend/Share $0.33 $0.69 $1.05 $1.40 $1.03
Payout Ratio 67.1% 64.1% 65.6% 63.7% 63.75%
FCF Payout Ratio 4.3% 91.3% 1.9% 82.4% 82.40%
Total Payout Ratio 67.1% 64.1% 69.0% 66.2% 66.22%
Div. Increase Streak 0 0 0 0 0
Chowder Number — — — — —
Buyback Yield 0.0% 0.0% 0.2% 0.2% 0.22%
Net Buyback Yield -0.0% -0.0% 0.2% 0.2% 0.17%
Total Shareholder Return 1.3% 2.6% 4.4% 5.7% 5.72%
DuPont Factors
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 1.14 1.03 0.81 0.86 0.858
Interest Burden (EBT/EBIT) 1.00 1.00 1.00 0.65 0.650
EBIT Margin 0.17 0.21 0.25 0.38 0.379
Asset Turnover 0.02 0.04 0.06 0.07 0.074
Equity Multiplier 8.92 8.86 8.78 8.82 8.822
Per Share
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $0.49 $1.07 $1.60 $2.19 $2.19
Book Value/Share $15.18 $15.51 $15.82 $15.91 $16.36
Tangible Book/Share $14.50 $15.27 $15.58 $15.67 $15.67
Revenue/Share $2.47 $5.02 $7.92 $10.36 $10.63
FCF/Share $0.08 $0.75 $0.56 $1.69 $1.74
OCF/Share $0.08 $0.75 $0.57 $1.71 $1.76
Cash/Share $19.82 $2.29 $2.27 $2.30 $2.36
EBITDA/Share $0.54 $1.25 $2.30 $4.29 $4.29
Debt/Share $118.19 $119.61 $121.10 $122.54 $122.54
Net Debt/Share $98.38 $117.33 $118.83 $120.24 $120.24
Academic Models
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman Z-Score — — — — 0.151
Altman Z-Prime snapshot only 0.119
Piotroski F-Score 3 3 3 3 3
Beneish M-Score — — — — —
Ohlson O-Score snapshot only -5.975
ROIC (Greenblatt) snapshot only 2.82%
Net-Net WC snapshot only $-46.52
EVA snapshot only $-893683665.62
Credit
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only CCC
Credit Score 8.80 8.80 8.80 19.60 19.600
Credit Grade snapshot only 17
Implied Spread (bps) snapshot only 1200.000

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms