investorscraft@gmail.com

Intrinsic ValueTanger Inc. (0LD4.L)

Previous Close£32.42
Intrinsic Value
Upside potential
Previous Close
£32.42

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

Tanger Inc. operates as a real estate investment trust (REIT) specializing in outlet and open-air retail shopping centers. With a portfolio spanning 38 outlet centers, one managed center, and one lifestyle center, the company owns over 15 million square feet of retail space across prime locations in 20 U.S. states and Canada. Tanger’s revenue model is anchored in long-term leases with over 700 brand-name tenants, ensuring stable rental income while benefiting from high foot traffic in tourist-heavy and urban markets. The company has established itself as a leader in the outlet retail sector, leveraging its 43-year legacy to attract premium tenants and shoppers seeking value-driven experiences. Its strategic focus on outlet centers—a niche within retail real estate—positions it favorably against traditional malls, as outlet shopping remains resilient amid e-commerce growth due to its discount-oriented appeal. Tanger’s ability to adapt to shifting consumer preferences, including integrating digital engagement tools, reinforces its competitive edge in a dynamic retail landscape.

Revenue Profitability And Efficiency

Tanger reported revenue of $526.1 million USD, with net income of $97.7 million USD, reflecting a disciplined cost structure and efficient property management. The diluted EPS of $0.88 underscores steady profitability, while operating cash flow of $264.4 million USD highlights strong cash generation capabilities. Capital expenditures of $110.8 million USD indicate ongoing investments in maintaining and enhancing its retail properties.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its high-occupancy retail properties and long-term tenant leases. Operating cash flow significantly exceeds net income, suggesting robust non-cash adjustments and efficient working capital management. Tanger’s focus on outlet centers, which typically command lower operating costs compared to enclosed malls, enhances capital efficiency.

Balance Sheet And Financial Health

Tanger maintains a balanced financial position with $47 million USD in cash and equivalents against total debt of $1.53 billion USD. The REIT structure necessitates consistent asset performance to service debt, but its stable cash flows from leases provide a reliable foundation. The company’s leverage appears manageable given its recurring income streams and asset base.

Growth Trends And Dividend Policy

Tanger’s growth is tied to occupancy rates and rental income stability, with limited expansion in recent years. The dividend payout of $1.1175 per share aligns with its REIT distribution requirements, offering investors a yield-supported return. Future growth may hinge on redevelopment projects or selective acquisitions in high-demand markets.

Valuation And Market Expectations

With a market cap of $3.28 billion USD and a beta of 1.177, Tanger is viewed as a moderately volatile REIT with defensive characteristics. The valuation reflects investor confidence in its outlet-center niche, though sector-wide retail challenges may temper expectations. Current metrics suggest a balanced risk-reward profile.

Strategic Advantages And Outlook

Tanger’s strategic advantages include its outlet-focused portfolio, strong tenant relationships, and locations in high-traffic areas. The company is well-positioned to capitalize on the enduring appeal of value retail, though macroeconomic pressures and e-commerce competition remain risks. Its outlook is stable, supported by operational efficiency and a proven business model.

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