Previous Close | $31.35 |
Intrinsic Value | $0.69 |
Upside potential | -98% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |