investorscraft@gmail.com

Intrinsic ValueGladstone Commercial Corporation (0IVQ.L)

Previous Close£11.57
Intrinsic Value
Upside potential
Previous Close
£11.57

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

Gladstone Commercial Corporation operates as a real estate investment trust (REIT) specializing in net leased industrial and office properties across the United States. The company’s core revenue model is built on long-term triple-net leases, which transfer property expenses to tenants, ensuring stable cash flows. Gladstone Commercial targets mission-critical properties in secondary markets, offering tenants cost-effective alternatives to prime locations while maintaining high occupancy rates. This strategy positions the company as a reliable income generator in the REIT sector. The firm’s diversified portfolio mitigates sector-specific risks, and its focus on industrial assets aligns with growing e-commerce demand. Gladstone Commercial’s disciplined acquisition approach and conservative leverage distinguish it in a competitive market. Its consistent distribution history underscores its commitment to shareholder returns, reinforcing its reputation as a stable income-focused REIT.

Revenue Profitability And Efficiency

Gladstone Commercial reported revenue of $149.4 million, with net income of $23.6 million, reflecting a net margin of approximately 15.8%. The company’s operating cash flow of $56.9 million demonstrates its ability to convert rental income into cash efficiently. Capital expenditures of $12.8 million indicate moderate reinvestment needs, typical for a REIT focused on maintaining and acquiring income-producing properties.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.26 highlights its earnings power, supported by a portfolio of net leased properties. Gladstone Commercial’s capital efficiency is evident in its ability to sustain monthly distributions, a rarity in the REIT sector. Its focus on industrial assets, which command higher tenant retention, further enhances earnings stability.

Balance Sheet And Financial Health

Gladstone Commercial maintains a balanced financial position, with $20.4 million in cash and equivalents against total debt of $697.4 million. The debt level is manageable given the REIT’s asset-backed structure and stable cash flows. The company’s consistent distribution history suggests prudent financial management, though its beta of 1.2 indicates moderate sensitivity to market volatility.

Growth Trends And Dividend Policy

The company has paid 189 consecutive monthly common stock distributions, underscoring its reliable dividend policy. A dividend yield of approximately 6.3% (based on a $1.20 annual payout) appeals to income-focused investors. Growth is driven by strategic acquisitions, though the focus remains on maintaining distribution stability rather than aggressive expansion.

Valuation And Market Expectations

With a market cap of $636.9 million, Gladstone Commercial trades at a price-to-FFO multiple in line with net-lease REIT peers. Investors likely value its consistent distributions and industrial asset exposure, though its secondary market focus may limit premium valuation compared to peers with prime-location portfolios.

Strategic Advantages And Outlook

Gladstone Commercial’s key advantages include its long-term net leases, diversified tenant base, and disciplined capital allocation. The outlook remains stable, supported by industrial real estate demand and the company’s track record. Risks include interest rate sensitivity and tenant concentration, but its conservative leverage and distribution history mitigate downside concerns.

Sources

Company filings, 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