investorscraft@gmail.com

Intrinsic ValueDuke Realty Corporation (0ID0.L)

Previous Close£48.59
Intrinsic Value
Upside potential
Previous Close
£48.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Duke Realty Corporation operates as a leading industrial real estate investment trust (REIT), specializing in logistics properties across 20 major U.S. markets. The company owns and manages approximately 159 million rentable square feet of high-quality industrial assets, catering to e-commerce, distribution, and supply chain tenants. Its portfolio includes bulk distribution centers, light industrial facilities, and logistics parks strategically located near key transportation hubs, ensuring strong tenant demand. Duke Realty’s market position is reinforced by its focus on modern, functional properties that align with the rapid growth of e-commerce and just-in-time inventory needs. The company’s disciplined development approach and strong leasing activity underscore its competitive edge in a sector benefiting from long-term structural tailwinds. As a member of the S&P 500, Duke Realty leverages its scale and expertise to maintain high occupancy rates and sustainable rental income, positioning it as a trusted partner for logistics-driven tenants.

Revenue Profitability And Efficiency

In FY 2022, Duke Realty reported revenue of $3.34 billion, reflecting steady demand for industrial space. Net income stood at $869.4 million, with diluted EPS of $1.42, demonstrating robust profitability. The company generated $2.56 billion in operating cash flow, highlighting efficient operations and strong cash conversion from its leasing and development activities. Capital expenditures were negligible, indicating a focus on optimizing existing assets rather than heavy reinvestment.

Earnings Power And Capital Efficiency

Duke Realty’s earnings power is underpinned by its high-quality industrial portfolio, which delivers stable rental income and development gains. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. With no reported debt, Duke Realty maintains a conservative financial structure, allowing flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Duke Realty’s balance sheet remains strong, with $171.1 million in cash and equivalents and no reported debt. This conservative leverage profile enhances financial stability and provides ample liquidity for opportunistic acquisitions or development projects. The absence of debt obligations reduces interest expense risk, further solidifying the company’s financial health.

Growth Trends And Dividend Policy

The company benefits from secular growth in e-commerce and logistics demand, driving consistent occupancy and rental rate growth. Duke Realty paid a dividend of $2.40 per share in FY 2022, reflecting a commitment to returning capital to shareholders. Its growth trajectory is supported by strategic development pipelines and a focus on high-demand logistics markets.

Valuation And Market Expectations

As an S&P 500 constituent, Duke Realty is valued for its stable cash flows and industrial sector exposure. The market likely prices the stock based on its premium asset quality, growth potential in logistics real estate, and disciplined capital allocation. Investors may also factor in its debt-free balance sheet as a key differentiator.

Strategic Advantages And Outlook

Duke Realty’s strategic advantages include its prime industrial portfolio, scalable development platform, and conservative financial management. The outlook remains positive, supported by sustained demand for logistics space and the company’s ability to capitalize on supply chain modernization trends. Its focus on high-barrier markets and tenant relationships positions it well for long-term value creation.

Sources

Company description, financial data inferred from provided metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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