investorscraft@gmail.com

Intrinsic ValueRegency Centers Corporation (0KUT.L)

Previous Close£71.75
Intrinsic Value
Upside potential
Previous Close
£71.75

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

Regency Centers Corporation operates as a leading real estate investment trust (REIT) specializing in high-quality, grocery-anchored shopping centers across affluent and densely populated U.S. markets. The company’s portfolio is strategically curated to include essential retail tenants such as grocers, restaurants, and service providers, ensuring stable occupancy and resilient cash flows. Its properties are designed to serve as community hubs, reinforcing long-term tenant relationships and consumer loyalty. As an S&P 500 constituent, Regency Centers benefits from scale advantages, operational expertise, and a disciplined development approach, positioning it as a top-tier player in the retail REIT sector. The company’s focus on prime trade areas with strong demographics mitigates cyclical risks while supporting sustainable rent growth and value creation.

Revenue Profitability And Efficiency

Regency Centers reported revenue of $1.46 billion for the period, with net income of $400.4 million, reflecting a stable operating margin. Diluted EPS stood at $2.11, supported by efficient property management and high occupancy rates. Operating cash flow of $790.7 million underscores the REIT’s ability to generate consistent cash from its core assets, while capital expenditures of $343.4 million indicate ongoing investments in portfolio enhancements.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-quality tenant base and long-term lease structures, which provide predictable income streams. Capital efficiency is evident in its ability to maintain robust cash flow coverage of dividends and debt obligations, with disciplined reinvestment in accretive redevelopment and development projects.

Balance Sheet And Financial Health

Regency Centers maintains a solid balance sheet with $61.9 million in cash and equivalents and total debt of $5.02 billion. The REIT’s leverage is manageable, supported by strong cash flow generation and access to capital markets. Its status as an S&P 500 REIT enhances financial flexibility for strategic growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through strategic acquisitions and development, complemented by a reliable dividend policy with a payout of $2.75 per share. Its focus on grocery-anchored centers provides resilience against e-commerce pressures, supporting long-term dividend sustainability.

Valuation And Market Expectations

With a market capitalization of $12.85 billion and a beta of 1.03, Regency Centers is valued as a stable, low-volatility investment in the retail REIT space. Market expectations reflect confidence in its ability to sustain occupancy and rental growth in premium trade areas.

Strategic Advantages And Outlook

Regency Centers’ strategic advantages include its prime property locations, strong tenant relationships, and operational expertise. The outlook remains positive, with opportunities for value creation through redevelopment and disciplined capital allocation in high-demand markets.

Sources

Company filings, S&P 500 Index data, Bloomberg

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