investorscraft@gmail.com

Intrinsic ValueW. P. Carey Inc. (0LS8.L)

Previous Close£69.16
Intrinsic Value
Upside potential
Previous Close
£69.16

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

W. P. Carey Inc. is a leading global net lease real estate investment trust (REIT) specializing in operationally critical commercial properties. The company’s portfolio spans 1,215 properties across industrial, warehouse, office, retail, and self-storage sectors, primarily in the U.S. and Europe. Its core revenue model relies on long-term triple-net leases with built-in rent escalations, ensuring stable cash flows from creditworthy tenants. This structure minimizes operational risks while providing predictable income growth. W. P. Carey’s diversified tenant base and geographic footprint mitigate concentration risks, reinforcing its resilience in varying economic cycles. The REIT’s focus on mission-critical assets—properties essential to tenants’ operations—enhances lease durability and occupancy stability. Its scale and institutional expertise position it as a preferred capital partner for sale-leaseback transactions, a key differentiator in the competitive net lease market. The company’s disciplined underwriting and active portfolio management further strengthen its market position, balancing yield with risk mitigation.

Revenue Profitability And Efficiency

W. P. Carey reported revenue of $1.58 billion, with net income of $460.8 million, reflecting a net margin of approximately 29%. The REIT’s operating cash flow of $1.83 billion underscores its ability to convert rental income into liquidity efficiently. With no capital expenditures, the business model emphasizes low-maintenance assets, supporting high cash flow conversion.

Earnings Power And Capital Efficiency

Diluted EPS of $2.09 highlights the company’s earnings power, driven by its scalable portfolio and embedded rent escalations. The absence of capex requirements allows free cash flow to align closely with operating cash flow, enhancing capital efficiency. The REIT’s focus on long-term leases with creditworthy tenants ensures recurring earnings stability.

Balance Sheet And Financial Health

W. P. Carey maintains a solid balance sheet with $640.4 million in cash and equivalents against total debt of $8.04 billion. Its enterprise value of $18 billion reflects a moderate leverage profile typical for REITs. The company’s liquidity and access to capital markets support its acquisition strategy and dividend commitments.

Growth Trends And Dividend Policy

The REIT’s growth is anchored in accretive acquisitions and organic rent escalations. A dividend yield of approximately 5.3% (based on a $3.515 annual payout) appeals to income-focused investors. Its track record of consistent dividends aligns with its stable cash flow generation, though growth relies heavily on external financing and portfolio recycling.

Valuation And Market Expectations

With a market cap of $13.2 billion and a beta of 0.8, W. P. Carey is priced as a lower-risk REIT. Investors likely value its predictable cash flows and diversification, though its premium depends on sustained occupancy and lease renewals in a rising-rate environment.

Strategic Advantages And Outlook

W. P. Carey’s scale, diversification, and focus on mission-critical assets provide a defensive posture in economic downturns. Its ability to source off-market deals and execute sale-leasebacks positions it for selective growth. However, interest rate sensitivity and tenant credit risks remain key monitorables for long-term performance.

Sources

Company filings, investor presentations

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