investorscraft@gmail.com

Intrinsic Value of Highwoods Properties, Inc. (HIW)

Previous Close$31.35
Intrinsic Value
Upside potential
Previous Close
$31.35

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

Highwoods Properties, Inc. is a real estate investment trust (REIT) specializing in office properties, primarily in the Southeastern and Midwestern United States. The company focuses on high-quality, Class A office buildings in suburban markets with strong demographic and economic fundamentals. Its core revenue model is driven by long-term leases with creditworthy tenants, providing stable cash flows. Highwoods differentiates itself through strategic property acquisitions, development, and asset management, targeting markets with low supply and high demand for premium office space. The REIT operates in a competitive sector but maintains a strong position due to its disciplined capital allocation and focus on tenant relationships. Its portfolio is concentrated in growth markets like Atlanta, Nashville, and Raleigh, which benefit from population influx and corporate relocations. Highwoods' emphasis on sustainability and modern amenities further enhances its appeal to tenants seeking flexible, high-performance workspaces.

Revenue Profitability And Efficiency

Highwoods reported revenue of $830 million for FY 2024, with net income of $102.2 million, translating to diluted EPS of $0.94. Operating cash flow stood at $403.6 million, reflecting efficient property operations and lease management. 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 income generation.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by stable occupancy rates and long-term lease agreements. Its operating cash flow coverage of interest and dividends indicates prudent capital management. Highwoods' ability to generate consistent cash flows from its high-quality portfolio underscores its capital efficiency, though leverage levels warrant monitoring given its $3.3 billion total debt.

Balance Sheet And Financial Health

Highwoods maintains a balanced financial position with $22.4 million in cash and equivalents against $3.3 billion in total debt. The debt load is typical for a REIT but requires careful management given interest rate sensitivity. The company’s ability to service debt through operating cash flows and refinancing options will be critical to maintaining financial flexibility in evolving market conditions.

Growth Trends And Dividend Policy

Growth is likely to be moderate, driven by organic lease escalations and selective acquisitions. Highwoods pays a dividend of $2.00 per share, reflecting a commitment to shareholder returns. The payout ratio appears sustainable given current earnings and cash flow levels, though future increases may depend on occupancy stability and interest rate trends.

Valuation And Market Expectations

The market values Highwoods based on its premium office portfolio and stable cash flows. Current metrics suggest investor confidence in its ability to navigate sector headwinds, such as hybrid work trends. Valuation multiples should be assessed against peers, considering its geographic focus and asset quality.

Strategic Advantages And Outlook

Highwoods benefits from its focus on Sun Belt markets, which exhibit stronger growth than national averages. Its disciplined approach to acquisitions and tenant retention provides resilience. However, the office sector faces uncertainty due to remote work adoption. The company’s outlook hinges on adapting to evolving workplace demands while maintaining occupancy and lease rates.

Sources

Company 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