investorscraft@gmail.com

Intrinsic Value of Acadia Realty Trust (AKR)

Previous Close$18.64
Intrinsic Value
Upside potential
Previous Close
$18.64

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

Acadia Realty Trust (AKR) is a specialized real estate investment trust (REIT) focused on urban and street-retail properties in high-barrier-to-entry markets across the United States. The company primarily generates revenue through leasing and property management, targeting densely populated, affluent areas with strong demographic trends. Its portfolio includes a mix of core stabilized assets and value-add opportunities, emphasizing experiential retail and mixed-use developments to capitalize on urban revitalization trends. AKR differentiates itself through a disciplined acquisition strategy, often targeting undervalued or underutilized properties in high-growth corridors. The REIT’s market position is reinforced by its focus on tenant diversification, with a blend of national retailers, local businesses, and service-oriented tenants that drive consistent occupancy and rental income. By concentrating on infill locations with limited new supply, AKR mitigates competitive pressures while benefiting from long-term demand for well-located retail spaces. The company’s niche focus and operational expertise position it as a key player in the urban retail real estate segment.

Revenue Profitability And Efficiency

In FY 2024, Acadia Realty Trust reported revenue of $359.7 million, with net income of $21.7 million and diluted EPS of $0.19. Operating cash flow stood at $140.4 million, reflecting stable leasing activity and property performance. The absence of capital expenditures suggests a focus on maintaining existing assets rather than aggressive expansion, which aligns with its strategy of optimizing current holdings for steady cash flow generation.

Earnings Power And Capital Efficiency

AKR’s earnings power is underpinned by its ability to sustain occupancy and rental income in prime urban markets. The REIT’s capital efficiency is evident in its operating cash flow, which supports dividend distributions and debt servicing. However, the modest net income relative to revenue indicates significant interest and operational costs, highlighting the importance of leveraging its high-quality asset base to improve margins over time.

Balance Sheet And Financial Health

The company’s balance sheet shows $16.8 million in cash and equivalents against $1.67 billion in total debt, reflecting a leveraged position common in the REIT sector. While the debt load is substantial, AKR’s focus on stable, income-generating properties provides a reliable foundation for meeting obligations. Investors should monitor leverage ratios and interest coverage to assess long-term financial resilience.

Growth Trends And Dividend Policy

AKR’s growth is driven by strategic acquisitions and repositioning of existing assets, rather than speculative development. The dividend payout of $0.71 per share demonstrates a commitment to returning capital to shareholders, supported by recurring rental income. Future growth may hinge on the company’s ability to capitalize on urban retail demand while managing macroeconomic headwinds such as interest rate fluctuations.

Valuation And Market Expectations

The market likely values AKR based on its yield and the stability of its urban retail portfolio. With a focus on high-barrier markets, the REIT trades at a premium to peers with less strategic positioning. Investors should weigh the dividend yield against potential risks from economic cycles and tenant turnover in the retail sector.

Strategic Advantages And Outlook

AKR’s strategic advantages include its focus on irreplaceable urban locations and a tenant mix resilient to e-commerce disruption. The outlook remains cautiously optimistic, contingent on sustained demand for experiential retail and the company’s ability to execute value-add initiatives. Long-term success will depend on maintaining occupancy rates and navigating evolving consumer preferences in urban centers.

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