investorscraft@gmail.com

Intrinsic Value of City Office REIT, Inc. (CIO)

Previous Close$5.60
Intrinsic Value
Upside potential
Previous Close
$5.60

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

City Office REIT, Inc. (CIO) is a real estate investment trust specializing in the ownership and operation of high-quality office properties in dynamic U.S. markets. The company focuses on secondary and suburban markets with strong growth potential, offering a diversified portfolio that caters to a mix of tenants, including professional services, technology, and healthcare firms. CIO’s revenue model is anchored in long-term leases, providing stable cash flows while maintaining flexibility to capitalize on market opportunities. The REIT’s strategic emphasis on well-located, Class A and B office assets positions it as a competitive player in the mid-tier office segment. By targeting markets with favorable supply-demand dynamics and lower competition than primary urban centers, CIO mitigates risks associated with oversupply and tenant turnover. The company’s disciplined acquisition approach and active asset management underscore its ability to enhance property values and sustain occupancy rates. In a sector challenged by hybrid work trends, CIO’s focus on amenity-rich, cost-effective office spaces aligns with evolving tenant preferences, reinforcing its resilience in a shifting commercial real estate landscape.

Revenue Profitability And Efficiency

For FY 2024, City Office REIT reported revenue of $171.1 million, reflecting its ability to generate steady income from its leased properties. However, the company posted a net loss of $17.7 million, with diluted EPS of -$0.63, indicating pressure from operating costs or potential write-downs. Operating cash flow stood at $58.9 million, suggesting underlying cash generation remains robust despite the reported net loss. The absence of capital expenditures highlights a focus on maintaining rather than expanding its current portfolio.

Earnings Power And Capital Efficiency

CIO’s operating cash flow of $58.9 million demonstrates its capacity to cover debt obligations and dividends, though the net loss raises questions about recurring profitability. The REIT’s capital efficiency is underscored by its ability to sustain cash flows without significant capex, though leverage and interest expenses may weigh on earnings power. The dividend payout, at $0.58 per share, appears supported by operating cash flow but warrants monitoring if losses persist.

Balance Sheet And Financial Health

The company’s balance sheet shows $18.9 million in cash against total debt of $647 million, indicating a leveraged position common in the REIT sector. While the debt level is substantial, the stability of office lease income provides a buffer for servicing obligations. Liquidity remains adequate, but refinancing risks in a higher-rate environment could pose challenges if property valuations decline.

Growth Trends And Dividend Policy

CIO’s growth is likely constrained by its net loss and lack of capex, suggesting a focus on stabilizing existing assets rather than expansion. The $0.58 annual dividend per share implies a yield-driven appeal, but sustainability depends on improving profitability or asset sales. Tenant demand trends in secondary markets will be critical to occupancy and rental rate stability moving forward.

Valuation And Market Expectations

The market appears to price CIO based on its dividend yield and cash flow stability, though the negative EPS may weigh on equity valuation. Investors likely discount the stock for sector-wide headwinds, such as remote work adoption and rising interest rates. A rebound in office demand or successful lease renewals could improve sentiment, but near-term risks persist.

Strategic Advantages And Outlook

CIO’s strategic focus on cost-effective office spaces in growth markets provides a niche advantage amid broader sector uncertainty. Its ability to maintain occupancy and cash flow will hinge on tenant retention and prudent debt management. While challenges remain, the REIT’s disciplined approach positions it to navigate cyclical pressures, though investors should monitor leverage and dividend coverage closely.

Sources

Company filings (CIK: 0001593222), FY 2024 reported financials

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