investorscraft@gmail.com

Intrinsic ValueThe Macerich Company (0JX5.L)

Previous Close£18.91
Intrinsic Value
Upside potential
Previous Close
£18.91

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

The Macerich Company operates as a self-managed real estate investment trust (REIT) specializing in regional shopping centers across the U.S. With a portfolio spanning 47 properties and 51 million square feet, Macerich focuses on high-density, affluent markets, particularly on the West Coast, Arizona, Chicago, and the Northeast corridor. The company’s core revenue model derives from leasing retail space to tenants, anchored by long-term contracts and strategic redevelopment initiatives to enhance property value. Macerich has established itself as a sustainability leader, earning top GRESB rankings in the North American retail sector, reinforcing its commitment to environmentally conscious operations. Its properties cater to premium retail demand, positioning it as a key player in the evolving retail real estate landscape, where experiential and mixed-use developments are increasingly critical.

Revenue Profitability And Efficiency

Macerich reported revenue of $918.2 million for the period, though net income stood at a loss of $194.1 million, reflecting challenges in the retail real estate sector. The diluted EPS of -$0.78 underscores profitability pressures, likely tied to occupancy costs and redevelopment expenses. Operating cash flow of $283.4 million suggests underlying operational stability, but capital expenditures remain a critical area for monitoring given the company’s redevelopment focus.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its negative net income, though its operating cash flow indicates some resilience. High leverage, with total debt at $5.06 billion, may limit financial flexibility, but Macerich’s focus on prime retail locations could support long-term lease income stability. Dividend payments of $0.51 per share reflect a commitment to shareholder returns despite earnings challenges.

Balance Sheet And Financial Health

Macerich’s balance sheet shows $89.9 million in cash against $5.06 billion in total debt, indicating significant leverage. The absence of reported capital expenditures suggests disciplined spending, but the high debt load remains a concern. The REIT structure necessitates consistent cash flow to service obligations, making occupancy rates and lease renewals critical to financial health.

Growth Trends And Dividend Policy

Growth prospects hinge on Macerich’s ability to adapt to retail trends, including mixed-use developments and experiential retail. The dividend yield, supported by $0.51 per share, signals a balance between returning capital and reinvesting in properties. However, sustained losses may pressure future payouts unless occupancy and rental income improve.

Valuation And Market Expectations

With a market cap of $3.79 billion and a beta of 2.11, Macerich is viewed as a high-risk, high-reward play in retail REITs. Investors appear to price in potential recovery in foot traffic and leasing demand, though macroeconomic and sector-specific risks persist.

Strategic Advantages And Outlook

Macerich’s prime property locations and sustainability leadership provide competitive advantages, but the retail sector’s structural shifts pose ongoing challenges. Success will depend on adaptive redevelopment, tenant diversification, and leveraging its strong market presence to stabilize cash flows and reduce leverage over time.

Sources

Company description, financial data provided

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