investorscraft@gmail.com

Intrinsic ValueVornado Realty Trust (0LR2.L)

Previous Close£31.53
Intrinsic Value
Upside potential
Previous Close
£31.53

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

Vornado Realty Trust operates as a premier real estate investment trust (REIT) with a strategic focus on high-value urban markets, primarily New York City, alongside key assets in Chicago and San Francisco. The company specializes in owning, managing, and developing Class A office and retail properties, leveraging its deep expertise in prime locations to attract high-profile tenants. Vornado’s portfolio, spanning over 23 million square feet of LEED-certified buildings, underscores its leadership in sustainable real estate practices, a critical differentiator in an increasingly eco-conscious market. The firm’s emphasis on sustainability has earned it accolades such as the Energy Star Partner of the Year Award, reinforcing its reputation as an industry pioneer. Its concentrated yet high-quality asset base positions it as a dominant player in the competitive urban real estate sector, where demand for premium, environmentally responsible spaces remains robust. Vornado’s market position is further strengthened by its long-standing presence, including 50 years on the NYSE, which lends credibility and stability in the eyes of investors and tenants alike.

Revenue Profitability And Efficiency

Vornado reported revenue of $1.79 billion for the period, with net income of $70.4 million, reflecting the challenges and opportunities inherent in urban real estate markets. The company’s diluted EPS of $0.0421 indicates modest profitability, while operating cash flow of $537.7 million suggests solid operational efficiency. The absence of capital expenditures in the reported data may signal a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

Vornado’s earnings power is underpinned by its high-quality asset portfolio, though its diluted EPS of $0.0421 highlights the impact of market conditions on profitability. The company’s ability to generate $537.7 million in operating cash flow demonstrates effective capital deployment, though its substantial total debt of $9.02 billion warrants careful monitoring to ensure sustainable leverage levels.

Balance Sheet And Financial Health

Vornado’s balance sheet shows $949.6 million in cash and equivalents, providing liquidity amid a significant debt load of $9.02 billion. The high leverage ratio underscores the capital-intensive nature of real estate, necessitating prudent debt management. The company’s financial health will depend on its ability to maintain occupancy rates and rental income in its premium properties.

Growth Trends And Dividend Policy

Vornado’s growth is tied to the performance of its urban real estate portfolio, with limited recent expansion indicated by zero capital expenditures. The company offers a dividend yield of $0.74 per share, appealing to income-focused investors, though sustainability will hinge on maintaining cash flow and managing debt obligations effectively.

Valuation And Market Expectations

With a market capitalization of $7.01 billion and a beta of 1.458, Vornado is viewed as a higher-risk investment, reflective of its exposure to volatile urban real estate markets. Investors likely price in expectations of recovery in office and retail demand, balanced against macroeconomic uncertainties.

Strategic Advantages And Outlook

Vornado’s strategic advantages lie in its prime asset locations and sustainability leadership, which enhance tenant appeal and long-term value. The outlook remains cautiously optimistic, contingent on urban market recovery and the company’s ability to navigate debt pressures while capitalizing on its premium portfolio.

Sources

Company filings, investor presentations, 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