investorscraft@gmail.com

Intrinsic ValueAlexandria Real Estate Equities, Inc. (0HCH.L)

Previous Close£54.38
Intrinsic Value
Upside potential
Previous Close
£54.38

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

Alexandria Real Estate Equities, Inc. is a specialized urban office REIT uniquely focused on life science, technology, and agtech campuses in premier innovation clusters. The company operates a high-barrier-to-entry niche, owning and developing Class A properties in AAA locations like Greater Boston, San Francisco, and New York City. Its revenue model combines long-term leases with strategic venture capital investments in tenant companies, fostering a collaborative ecosystem that enhances tenant retention and rental premiums. With a 49.7 million square foot North American portfolio, Alexandria dominates the life science real estate sector, leveraging its first-mover advantage and deep market expertise. The firm’s clustered campus strategy optimizes tenant productivity and talent recruitment, reinforcing its position as the sector’s most trusted landlord. Its venture capital arm further differentiates it by aligning real estate with high-growth innovation sectors.

Revenue Profitability And Efficiency

Alexandria reported FY2024 revenue of $3.12 billion, with net income of $309.6 million, reflecting a 9.9% net margin. Operating cash flow stood at $1.50 billion, underscoring strong cash generation from its leased properties. The absence of capital expenditures in the data suggests a focus on operational efficiency rather than aggressive expansion during the period.

Earnings Power And Capital Efficiency

Diluted EPS of $1.80 indicates steady earnings power, supported by high occupancy rates and long lease terms typical of life science properties. The company’s venture capital platform adds a growth layer, though its capital efficiency is tempered by a substantial debt load relative to equity.

Balance Sheet And Financial Health

Total debt of $14.78 billion against $559.8 million in cash highlights leverage risks, though this is mitigated by the REIT’s stable rental income and asset base. The $31.9 billion market cap (as of 2020) suggests investor confidence in its long-term asset value, but the debt-to-equity ratio warrants monitoring.

Growth Trends And Dividend Policy

Alexandria’s 7.1 million SF development pipeline signals growth ambitions, while its $5.24 annual dividend per share (yielding ~3.1% at current market cap) reflects a commitment to shareholder returns. The focus on life science and tech sectors aligns with secular growth trends in biotech and innovation-driven real estate demand.

Valuation And Market Expectations

At a market cap of $11.74 billion, the stock trades at a beta of 1.29, indicating higher volatility than the broader market. The premium valuation reflects its niche dominance and growth potential, though macroeconomic risks (e.g., interest rates) could pressure its high-leverage model.

Strategic Advantages And Outlook

Alexandria’s clustered-campus strategy and venture capital synergies provide durable competitive advantages. Its outlook is tied to sustained demand for life science space, but success hinges on maintaining tenant quality and managing leverage. The firm’s pioneering role and urban focus position it well for long-term value creation.

Sources

Company description, FY2024 financials (assumed from context), market data

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