investorscraft@gmail.com

Intrinsic ValueInnovative Industrial Properties, Inc. (0JBD.L)

Previous Close£48.41
Intrinsic Value
Upside potential
Previous Close
£48.41

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

Innovative Industrial Properties, Inc. (IIP) operates as a specialized real estate investment trust (REIT) focused on the regulated medical-use cannabis industry. The company acquires, owns, and manages properties leased to state-licensed cannabis operators, providing them with long-term, triple-net lease agreements. This model ensures stable rental income while shifting property maintenance and operational responsibilities to tenants. IIP primarily serves the U.S. market, capitalizing on the growing legalization of medical cannabis and the need for compliant, purpose-built facilities. As a pioneer in cannabis-focused real estate, IIP holds a first-mover advantage, with a portfolio concentrated in states with established medical cannabis programs. The company’s strategic focus on experienced operators mitigates tenant risk, while its REIT structure offers tax efficiencies and attractive dividend yields. IIP’s market position is strengthened by its deep industry relationships and ability to provide capital solutions to cannabis businesses, which often face limited access to traditional financing. The company’s niche specialization differentiates it from conventional REITs, positioning it as a key enabler of the cannabis industry’s infrastructure growth.

Revenue Profitability And Efficiency

IIP reported revenue of $308.5 million for the latest fiscal period, reflecting its ability to generate steady income from its leased properties. Net income stood at $159.4 million, with diluted EPS of $5.53, underscoring strong profitability. Operating cash flow of $258.4 million highlights efficient cash generation, while capital expenditures of -$63.1 million indicate a focus on maintaining rather than aggressively expanding its portfolio.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-margin lease agreements and scalable operating model. With a disciplined approach to capital allocation, IIP maintains robust cash flow coverage for dividends and reinvestment. Its REIT structure ensures efficient capital deployment, with a focus on accretive acquisitions and tenant retention.

Balance Sheet And Financial Health

IIP’s balance sheet remains solid, with $146.2 million in cash and equivalents and total debt of $298.9 million, reflecting a conservative leverage profile. The company’s debt-to-equity ratio is manageable, supported by stable rental income and a diversified tenant base. Its financial health is further reinforced by strong liquidity and access to capital markets.

Growth Trends And Dividend Policy

IIP has demonstrated consistent growth through strategic property acquisitions and lease escalations. The company pays a substantial dividend of $7.60 per share, appealing to income-focused investors. Future growth will likely hinge on further cannabis legalization and expansion into new markets, though regulatory risks remain a consideration.

Valuation And Market Expectations

With a market cap of $1.53 billion and a beta of 1.76, IIP is viewed as a higher-risk, higher-reward play within the REIT sector. Investors appear to price in growth potential from cannabis legalization, though volatility reflects regulatory uncertainties. The stock’s valuation multiples suggest optimism about its niche market positioning.

Strategic Advantages And Outlook

IIP’s strategic advantages include its first-mover status, specialized expertise, and strong tenant relationships. The outlook remains positive, supported by tailwinds in cannabis legalization and limited competition in its niche. However, regulatory changes and tenant credit risks could pose challenges. The company is well-positioned to capitalize on long-term industry growth.

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