investorscraft@gmail.com

Intrinsic ValueFederal Realty Investment Trust (0IL1.L)

Previous Close£100.18
Intrinsic Value
Upside potential
Previous Close
£100.18

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

Federal Realty Investment Trust (FRT) is a premier retail-focused REIT specializing in high-quality, mixed-use properties in high-demand coastal markets, including Washington, D.C., Boston, San Francisco, and Los Angeles. The company’s strategy revolves around owning and redeveloping urban retail centers that integrate shopping, dining, residential, and office spaces, creating vibrant, destination-oriented communities. Flagship properties like Santana Row, Pike & Rose, and Assembly Row exemplify its ability to blend commerce and lifestyle, driving tenant retention and premium leasing rates. Operating in supply-constrained markets, Federal Realty benefits from limited competition and strong demographic tailwinds, reinforcing its leadership in the retail REIT sector. With a portfolio of 106 properties spanning 25 million square feet and 3,200 residential units, the company maintains a diversified tenant base of approximately 3,100 tenants, reducing reliance on any single lessee. Its focus on experiential retail and mixed-use development positions it well against e-commerce disruption, as its properties serve as community hubs rather than mere shopping destinations. This strategic differentiation underpins its 54-year streak of consecutive dividend increases, the longest in the REIT industry.

Revenue Profitability And Efficiency

Federal Realty reported revenue of $1.20 billion for the period, with net income of $293.9 million, reflecting a disciplined approach to property management and leasing. The company’s diluted EPS of $3.42 demonstrates stable profitability, supported by high occupancy rates and premium rents in its prime locations. Operating cash flow of $579.3 million underscores efficient operations, though capital expenditures of $246.8 million highlight ongoing redevelopment investments.

Earnings Power And Capital Efficiency

The company’s earnings power is bolstered by its ability to command premium rents and maintain high tenant retention in sought-after markets. With a focus on mixed-use redevelopment, Federal Realty enhances asset value and cash flow generation. Its capital efficiency is evident in its ability to fund growth while sustaining a sector-leading dividend track record, though leverage remains moderate with total debt at $4.74 billion.

Balance Sheet And Financial Health

Federal Realty maintains a solid balance sheet with $123.4 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $4.74 billion is manageable given its stable cash flows and asset base. The company’s financial health is further supported by its investment-grade credit rating and consistent ability to access capital markets for refinancing and growth.

Growth Trends And Dividend Policy

Federal Realty’s growth is driven by redevelopment projects and strategic acquisitions in high-barrier markets. The company has increased dividends for 54 consecutive years, with a current annualized dividend of $4.39 per share, reflecting its commitment to shareholder returns. This trend is likely to continue, supported by stable cash flows and a focus on high-quality assets.

Valuation And Market Expectations

With a market capitalization of $8.02 billion and a beta of 1.12, Federal Realty is priced as a stable, growth-oriented REIT. Investors likely value its long-term dividend growth and premium property portfolio, though its valuation reflects sector-wide pressures from rising interest rates and retail sector volatility.

Strategic Advantages And Outlook

Federal Realty’s strategic advantages include its prime coastal locations, mixed-use expertise, and long-term tenant relationships. The outlook remains positive, with redevelopment projects and demographic trends supporting growth. However, macroeconomic risks, such as interest rate hikes and retail sector headwinds, warrant monitoring.

Sources

Company website, NYSE filings, S&P Global Market Intelligence

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