Current $23 is 2x DCF FV $11. No DCF P(above). Prior analysis confirmed stock was near 52-week high with minimal upside (3.6%) even at that time. Grocery-anchored REIT fundamentals are solid (96.6% occupancy, +3% NOI) but valuation has no margin of safety. 2x DCF FV is hard to overcome.
10-K deep read confirms strong fundamentals: 96.6% occupancy, +3% same-store NOI, +6.7% FFO growth, investment-grade balance sheet. However, at $23.53 trading near 52-week high with only 3.6% upside to analyst targets. P/FFO of 13.4x fair for quality but not compelling. Interest rate sensitivity remains headwind. Would be more interested at $21-22 where upside improves meaningfully.
Fair Value Distribution — percentile bands
12.8% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
9.8%/yr
±3.6% · revenue growth to justify current price
FCF-Based Reverse DCF
10.5%/yr
±2.9% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Eagle will generate this view by the next trading session (~7h).
Eagle will generate this view by the next trading session (~7h).
High-quality grocery-anchored retail REIT. 565 shopping centers, 100.2M sq ft, 96.6% occupancy. FFO $1.76/share (+6.7% YoY), same-store NOI +3.0%. Strong balance sheet: 4.0% avg debt rate, 7.9yr matur...
Kimco Realty: Fortress REIT with strategic portfolio in demographically-favored Sun Belt/coastal markets. Strong balance sheet (A-/A-/A3 unsecured), 7.9yr debt maturity, 91% unencumbered. RPT merger a...