investorscraft@gmail.com

Intrinsic ValueGladstone Commercial Corporation (GOOD)

Previous Close$11.65
Intrinsic Value
Upside potential
Previous Close
$11.65

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

Gladstone Commercial Corporation operates as a real estate investment trust (REIT) specializing in the acquisition, ownership, and management of net-leased industrial and office properties across the United States. The company primarily generates revenue through long-term triple-net leases, which transfer most property expenses to tenants, ensuring stable cash flows. Its diversified portfolio serves a broad range of industries, including manufacturing, distribution, and professional services, positioning it as a reliable landlord for mission-critical facilities. Gladstone Commercial distinguishes itself by focusing on single-tenant properties in secondary markets, where it can achieve higher yields compared to primary markets. This strategy allows the company to maintain strong occupancy rates while mitigating risks associated with economic downturns. Its tenant base includes both investment-grade corporations and smaller businesses, providing a balanced risk profile. The REIT’s disciplined underwriting and proactive asset management further enhance its competitive edge in the net-lease sector. By prioritizing properties with long-term lease agreements and built-in rent escalations, Gladstone Commercial ensures predictable revenue growth and sustained shareholder returns.

Revenue Profitability And Efficiency

For FY 2024, Gladstone Commercial reported revenue of $149.4 million, with net income of $24.0 million, translating to diluted EPS of $0.27. The company’s operating cash flow stood at $56.95 million, reflecting efficient property-level operations. With no capital expenditures recorded, the REIT demonstrates a lean operational model focused on maintaining existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

Gladstone Commercial’s earnings power is underscored by its ability to generate consistent cash flows from long-term leases. The absence of capital expenditures highlights capital efficiency, as the REIT prioritizes optimizing its current portfolio over new acquisitions. This approach supports stable earnings and reduces reliance on external financing.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with $11.0 million in cash and equivalents against total debt of $697.4 million. While leverage is present, the REIT’s focus on net-leased properties with reliable tenants mitigates refinancing risks. The structure of its leases ensures steady debt service coverage.

Growth Trends And Dividend Policy

Gladstone Commercial has demonstrated a commitment to shareholder returns, with an annual dividend of $1.20 per share. Growth is primarily driven by organic rent escalations and selective acquisitions, rather than aggressive expansion. The dividend payout remains sustainable given the REIT’s stable cash flow profile.

Valuation And Market Expectations

The market appears to value Gladstone Commercial for its predictable income stream and disciplined management. The REIT’s focus on secondary markets and net leases aligns with investor demand for lower-risk real estate exposure. Valuation metrics likely reflect its moderate growth prospects and reliable dividend yield.

Strategic Advantages And Outlook

Gladstone Commercial’s strategic advantages include its niche focus on net-leased properties and secondary markets, which offer higher yields and lower competition. The outlook remains stable, supported by long-term leases and a diversified tenant base. However, interest rate sensitivity and economic conditions in secondary markets warrant monitoring.

Sources

10-K filing, company investor relations

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