investorscraft@gmail.com

Intrinsic Value of ACRES Commercial Realty Corp. (ACR)

Previous Close$17.79
Intrinsic Value
Upside potential
Previous Close
$17.79

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

ACRES Commercial Realty Corp. (ACR) is a specialty finance company focused on originating, acquiring, and managing commercial real estate (CRE) loans and related investments. The company primarily operates in the U.S. market, providing financing solutions for middle-market CRE properties, including multifamily, office, retail, and industrial assets. ACR's revenue model is driven by interest income from its loan portfolio, supplemented by fee-based income from loan servicing and asset management. The firm differentiates itself through its expertise in structured finance and ability to underwrite complex transactions, positioning it as a niche player in the CRE debt market. ACR competes with larger mortgage REITs and regional banks but maintains a focused approach on transitional and value-add properties, where underwriting flexibility and specialized knowledge provide a competitive edge. The company's market position is further strengthened by its disciplined risk management and ability to capitalize on dislocations in the CRE lending landscape.

Revenue Profitability And Efficiency

ACR reported revenue of $83.5 million for the period, with net income of $28.7 million, reflecting a net margin of approximately 34.4%. The company's diluted EPS stood at $3.62, demonstrating solid profitability. Operating cash flow was $19.4 million, with no capital expenditures, indicating efficient cash generation from its loan portfolio. The absence of capex underscores the asset-light nature of its business model.

Earnings Power And Capital Efficiency

The company's earnings power is primarily derived from its interest-earning assets, with net income representing a healthy return on its loan portfolio. The capital-efficient structure is evident in its ability to generate substantial earnings relative to its outstanding shares. The $3.62 EPS suggests effective deployment of capital in yield-generating CRE debt instruments.

Balance Sheet And Financial Health

ACR maintains $56.7 million in cash and equivalents against $1.41 billion in total debt, indicating a leveraged balance sheet typical of mortgage REITs. The debt load reflects the company's reliance on borrowings to fund its loan portfolio. The liquidity position appears adequate for near-term obligations, though the high leverage ratio warrants monitoring of refinancing risks in changing interest rate environments.

Growth Trends And Dividend Policy

The company has maintained a consistent dividend policy, paying $2.61 per share annually, which represents a payout ratio of approximately 72% of earnings. This dividend level suggests a commitment to returning capital to shareholders while retaining sufficient earnings for portfolio growth. The stability of the dividend will depend on the performance of the CRE loan portfolio and financing conditions.

Valuation And Market Expectations

At current levels, the stock appears to be valued based on its dividend yield and earnings capacity. Market expectations likely incorporate both the company's niche positioning in CRE finance and the broader sector risks associated with interest rate volatility and commercial real estate market conditions. The valuation reflects the trade-off between ACR's specialized expertise and the cyclical nature of its core market.

Strategic Advantages And Outlook

ACR's strategic advantage lies in its focused approach to middle-market CRE lending and ability to structure complex transactions. The outlook depends on the trajectory of commercial real estate values and financing markets. While rising rates present challenges, they may also create opportunities for ACR to capitalize on reduced competition from traditional lenders. The company's performance will hinge on its underwriting discipline and portfolio credit quality.

Sources

Company filings (10-K), investor presentations

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