investorscraft@gmail.com

Intrinsic ValueSTAG Industrial, Inc. (0L98.L)

Previous Close£37.32
Intrinsic Value
Upside potential
Previous Close
£37.32

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

STAG Industrial, Inc. is a specialized real estate investment trust (REIT) that focuses on acquiring and managing single-tenant industrial properties across the United States. The company's strategy centers on providing investors with a balanced mix of income generation and capital appreciation through a diversified portfolio of warehouses, distribution centers, and light manufacturing facilities. STAG's properties are typically leased to tenants under long-term net leases, ensuring stable cash flows and reducing operational risks. The industrial real estate sector has benefited from strong demand driven by e-commerce growth, supply chain resilience, and the need for modern logistics infrastructure. STAG's geographically dispersed portfolio and focus on secondary markets provide a competitive edge, allowing it to capitalize on regional economic trends while mitigating concentration risks. The company's disciplined acquisition approach and active asset management further strengthen its position in a highly competitive market.

Revenue Profitability And Efficiency

STAG Industrial reported revenue of $767.4 million for the period, with net income reaching $189.2 million, reflecting a net margin of approximately 24.7%. The company's operating cash flow stood at $460.3 million, indicating strong cash generation from its core operations. With no significant capital expenditures reported, STAG demonstrates efficient capital allocation and a focus on maintaining its existing asset base.

Earnings Power And Capital Efficiency

The company's diluted earnings per share (EPS) of $1.04 highlights its ability to translate property income into shareholder returns. STAG's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue, supporting its dividend payments and potential reinvestment opportunities. The absence of capital expenditures suggests a mature portfolio with limited need for heavy reinvestment.

Balance Sheet And Financial Health

STAG maintains a solid balance sheet with $36.3 million in cash and equivalents, providing liquidity for operational needs. However, the company carries $3.06 billion in total debt, which investors should monitor for leverage risks. The REIT's financial health is supported by its stable cash flows from long-term leases, but its debt levels warrant careful assessment in relation to its asset base and interest coverage.

Growth Trends And Dividend Policy

STAG's growth is tied to the robust industrial real estate market, with e-commerce and logistics demand driving occupancy and rental rates. The company pays a dividend of $1.48 per share, reflecting a commitment to returning capital to shareholders. Its ability to sustain and grow this dividend will depend on continued portfolio performance and prudent capital management in a potentially rising interest rate environment.

Valuation And Market Expectations

With a market capitalization of $6.36 billion and a beta of 0.931, STAG is viewed as a relatively stable investment within the REIT sector. The market appears to price the company based on its income-generating potential and position in the industrial property segment, with expectations of moderate growth aligned with broader industrial real estate trends.

Strategic Advantages And Outlook

STAG's focus on single-tenant industrial properties in diverse markets provides resilience against localized economic downturns. The company's outlook remains positive, supported by structural demand for logistics space, though it faces challenges from potential economic slowdowns and rising financing costs. STAG's disciplined acquisition strategy and operational expertise position it well to navigate these market conditions while delivering consistent returns.

Sources

Company filings, NYSE disclosures

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