investorscraft@gmail.com

Intrinsic ValueKimco Realty Corporation (0JR1.L)

Previous Close£20.93
Intrinsic Value
Upside potential
Previous Close
£20.93

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

Kimco Realty Corporation is a leading real estate investment trust (REIT) specializing in open-air, grocery-anchored shopping centers and mixed-use assets across top U.S. metropolitan markets. With a portfolio spanning 70 million square feet of gross leasable space, the company focuses on high-traffic retail properties that benefit from essential consumer demand. Its strategic emphasis on grocery-anchored centers provides stability, as these assets demonstrate resilience during economic downturns due to their necessity-driven tenant base. Kimco’s mixed-use developments further diversify its revenue streams by integrating retail with residential and office components, catering to evolving urban preferences. The REIT’s long-standing expertise in acquisitions, development, and property management positions it as a dominant player in the sector, supported by its inclusion in the S&P 500 Index. Its concentration in major markets enhances leasing demand and occupancy rates, reinforcing its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Kimco reported revenue of $2.06 billion, with net income of $406.3 million, reflecting a disciplined approach to cost management and leasing efficiency. The company’s operating cash flow of $1.01 billion underscores its ability to generate stable income from its property portfolio. Capital expenditures of $324.5 million indicate ongoing investments in asset quality and redevelopment initiatives to maintain competitiveness.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.55, supported by strong occupancy rates and rental income from its grocery-anchored properties. The REIT’s focus on high-quality tenants and long-term leases enhances earnings predictability. Its capital efficiency is evident in its ability to reinvest cash flows into value-accretive projects while maintaining shareholder returns.

Balance Sheet And Financial Health

Kimco maintains a solid balance sheet with $689.7 million in cash and equivalents, though total debt of $8.97 billion reflects leverage typical of the REIT sector. The company’s access to capital markets and investment-grade credit profile provide flexibility for strategic acquisitions and refinancing.

Growth Trends And Dividend Policy

Kimco has demonstrated consistent dividend payments, with a dividend per share of $0.98, appealing to income-focused investors. Growth is driven by selective acquisitions, redevelopment projects, and mixed-use expansions, aligning with urbanization trends. The REIT’s focus on high-growth markets supports long-term appreciation potential.

Valuation And Market Expectations

With a market cap of $13.88 billion and a beta of 1.28, Kimco is viewed as a moderately volatile investment with defensive characteristics due to its grocery-anchored portfolio. The market prices in steady cash flow growth, supported by its prime asset locations and operational expertise.

Strategic Advantages And Outlook

Kimco’s strategic advantages include its scale, prime property locations, and diversified tenant base. The outlook remains positive, with opportunities in mixed-use development and e-commerce-resistant retail formats. Economic resilience and disciplined capital allocation position the company for sustained performance in evolving market conditions.

Sources

Company filings, NYSE disclosures, S&P 500 Index 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