ADAM (Adamas Trust) Beneish M-Score: -2.25 (As of Jun. 24, 2026)


ADAM Adamas Trust Inc ADAM
51 GF Score
Price $9.33
GF Value $10.59
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Adamas Trust Beneish M-Score?

Adamas Trust ADAM +2.76% 51 Beneish M-Score is -2.25 as of Jun. 24, 2026. GuruFocus rates ADAM with a GF Score™ of 51/100 and a GF Value™ of $10.59 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 765 REITs companies, Adamas Trust ranks worse than 68.76% on this metric.

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.25 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Adamas Trust's Beneish M-Score or its related term are showing as below:

ADAM' s Beneish M-Score Range Over the Past 10 Years
Min: -4.37   Med: -2.29   Max: 28.01
Current: -2.25

During the past 13 years, the highest Beneish M-Score of Adamas Trust was 28.01. The lowest was -4.37. And the median was -2.29.

ADAM
51GF Score
Adamas Trust Inc ADAM
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Adamas Trust Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Adamas Trust for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.7462+0.528 * 1+0.404 * 1.0001+0.892 * 1.4785+0.115 * 1.0266
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2345+4.679 * 0.005003-0.327 * 0.8418
=-2.25

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was $150.7 Mil.
Revenue was 143.117 + 108.137 + 102.499 + 52.364 = $406.1 Mil.
Gross Profit was 143.117 + 108.137 + 102.499 + 52.364 = $406.1 Mil.
Total Current Assets was $0.0 Mil.
Total Assets was $12,790.3 Mil.
Property, Plant and Equipment(Net PPE) was $4.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $39.1 Mil.
Selling, General, & Admin. Expense(SGA) was $77.7 Mil.
Total Current Liabilities was $0.0 Mil.
Long-Term Debt & Capital Lease Obligation was $4,134.7 Mil.
Net Income was 48.601 + 53.526 + 44.82 + 8.546 = $155.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was -16.714 + 62.081 + 6.921 + 39.219 = $91.5 Mil.
 Total Receivables was $136.6 Mil.
Revenue was 89.837 + 38.05 + 93.662 + 53.128 = $274.7 Mil.
Gross Profit was 89.837 + 38.05 + 93.662 + 53.128 = $274.7 Mil.
Total Current Assets was $0.0 Mil.
Total Assets was $10,004.1 Mil.
Property, Plant and Equipment(Net PPE) was $5.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $55.8 Mil.
Selling, General, & Admin. Expense(SGA) was $42.6 Mil.
Total Current Liabilities was $0.0 Mil.
Long-Term Debt & Capital Lease Obligation was $3,841.7 Mil.

1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(150.661 / 406.117) / (136.566 / 274.677)
=0.370979 / 0.497188
=0.7462

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(274.677 / 274.677) / (406.117 / 406.117)
=1 / 1
=1

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (0 + 4.753) / 12790.341) / (1 - (0 + 5.168) / 10004.055)
=0.999628 / 0.999483
=1.0001

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=406.117 / 274.677
=1.4785

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(55.799 / (55.799 + 5.168)) / (39.059 / (39.059 + 4.753))
=0.915233 / 0.891514
=1.0266

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(77.713 / 406.117) / (42.577 / 274.677)
=0.191356 / 0.155008
=1.2345

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((4134.723 + 0) / 12790.341) / ((3841.737 + 0) / 10004.055)
=0.323269 / 0.384018
=0.8418

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(155.493 - 0 - 91.507) / 12790.341
=0.005003

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Adamas Trust has a M-score of -2.25 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.25 mean?
Adamas Trust (ADAM) has a Beneish M-Score of -2.25 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Adamas Trust and its competitors. According to the industry distribution chart, Adamas Trust ranks #526 out of 765 companies in the REITs industry, placing it in the top 68.8%.
Is Adamas Trust's Beneish M-Score too high?
Adamas Trust's current Beneish M-Score is -2.25. Based on the distribution chart, Adamas Trust ranks #526 out of 765 companies in the REITs industry, which is below the industry midpoint. Overall, Adamas Trust has a GF Score™ of 51/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Adamas Trust's Beneish M-Score compare to BRSP and PMT?
According to the REITs industry distribution chart, Adamas Trust ranks #526 out of 765 companies for Beneish M-Score. This places Adamas Trust in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a REITs company?
A good Beneish M-Score depends on the REITs industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Adamas Trust and its competitors. Adamas Trust's current Beneish M-Score is -2.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Adamas Trust stock overvalued right now?
Based on GuruFocus' analysis, Adamas Trust (ADAM) is currently considered Modestly Undervalued. The stock's GF Value™ is $10.59, compared to a current price of $9.33 — trading 11.9% below its estimated fair value. The current Beneish M-Score is -2.25. Adamas Trust's overall GF Score™ is 51/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Adamas Trust (ADAM), the current Beneish M-Score is -2.25 as of Jun. 24, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Adamas Trust (ADAM) Overvalued in 2026?

Based on GuruFocus' analysis, Adamas Trust stock appears to be undervalued. The current stock price of $9.33 is trading 11.9% below its estimated GF Value™ of $10.59. GuruFocus considers Adamas Trust to be Modestly Undervalued.

Key valuation signals for ADAM:

  • Beneish M-Score: -2.25
  • GF Value™: $10.59 vs. price of $9.33 (11.9% below fair value)
  • GF Score™: 51/100 with 6 warning signs

No single metric tells the full story. See the ADAM stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Adamas Trust Business Description

Industry Real EstateREITs
Address 90 Park Avenue, New York, NY, USA, 10016
Adamas Trust Inc is an internally-managed REIT for U.S. federal income tax purposes, in the business of acquiring, investing in, financing, and managing mainly mortgage-related single-family and multi-family residential assets. Its objective is to deliver long-term stable distributions to its stockholders over changing economic conditions through a combination of net interest spread and capital gains from a diversified investment portfolio. The company's investment portfolio includes credit-sensitive single-family and multi-family assets.
51GF Score

Get the complete analysis for ADAM

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$9.33
Price
$10.59
GF Value