investorscraft@gmail.com

Intrinsic ValueInterRent Real Estate Investment Trust (IIP-UN.TO)

Previous Close$13.33
Intrinsic Value
Upside potential
Previous Close
$13.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

InterRent Real Estate Investment Trust (InterRent REIT) operates as a growth-oriented REIT focused on acquiring and managing multi-residential properties in stable Canadian markets. The company targets regions with low vacancies and scalable portfolio opportunities, leveraging its experienced management team to enhance asset value and operational efficiency. Its core revenue model derives from rental income, supported by strategic acquisitions and value-add initiatives such as property upgrades and optimized leasing strategies. InterRent REIT positions itself as a disciplined player in the residential real estate sector, emphasizing sustainable cash flow generation and long-term capital appreciation. The trust’s focus on mid-market and urban rental properties aligns with demand for affordable housing, providing resilience against economic cycles. Its market position is reinforced by a geographically diversified portfolio and a hands-on management approach, ensuring competitive occupancy rates and rental growth. By maintaining a conservative financial structure, InterRent aims to balance growth with stability, appealing to income-focused investors seeking exposure to Canada’s residential real estate market.

Revenue Profitability And Efficiency

InterRent reported revenue of CAD 246.3 million for the period, reflecting its ability to generate steady rental income. However, net income was negative at CAD -155.6 million, primarily due to non-cash impairments or fair value adjustments common in REITs. Operating cash flow stood at CAD 67.5 million, indicating core operational strength, though profitability metrics like diluted EPS of CAD -1.06 highlight short-term challenges.

Earnings Power And Capital Efficiency

The trust’s funds from operations (FFO) and adjusted funds from operations (AFFO) are critical metrics, though not explicitly provided here. Its capital efficiency is evident in its acquisition strategy, targeting accretive properties. The absence of capital expenditures suggests a focus on operational cash flow rather than heavy reinvestment, aligning with its distribution-focused model.

Balance Sheet And Financial Health

InterRent’s balance sheet shows CAD 4.5 million in cash and equivalents against total debt of CAD 1.69 billion, indicating leveraged growth. The debt level is typical for REITs but requires monitoring given rising interest rates. The trust’s conservative payout ratio and focus on sustainable distributions suggest prudent financial management, though leverage ratios warrant scrutiny in a higher-rate environment.

Growth Trends And Dividend Policy

InterRent emphasizes growth through acquisitions and organic rent increases, supported by Canada’s tight rental market. Its dividend of CAD 0.38745 per share reflects a commitment to unitholders, with a focus on maintaining a sustainable payout ratio. The trust’s ability to grow distributions hinges on portfolio performance and disciplined capital allocation.

Valuation And Market Expectations

With a market cap of CAD 1.64 billion and a beta of 1.08, InterRent is viewed as moderately volatile relative to the market. The negative EPS may weigh on near-term valuation, but long-term investors likely focus on FFO and NAV growth potential. The REIT’s valuation will depend on interest rate trends and its ability to execute accretive acquisitions.

Strategic Advantages And Outlook

InterRent’s strengths lie in its experienced management team, diversified portfolio, and focus on stable rental markets. The trust is well-positioned to benefit from Canada’s housing demand, though macroeconomic headwinds like higher borrowing costs could pressure margins. Its outlook remains cautiously optimistic, with growth tied to operational execution and capital market conditions.

Sources

Company filings, TSX disclosures, and Bloomberg data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount