investorscraft@gmail.com

Intrinsic ValueAgellan Commercial REIT (ACR-UN.TO)

Previous Close$14.25
Intrinsic Value
Upside potential
Previous Close
$14.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Agellan Commercial REIT (ACR-UN.TO) is a Canadian real estate investment trust specializing in commercial properties, primarily focused on high-quality office and industrial assets. The REIT generates revenue through long-term leases, benefiting from stable cash flows tied to contractual rental income. Its portfolio is strategically positioned in key urban markets, targeting tenants with strong credit profiles to minimize vacancy risks. The trust operates in a competitive sector where location, asset quality, and tenant diversification are critical differentiators. ACR-UN.TO emphasizes disciplined capital allocation, aiming to enhance property values through selective acquisitions and active asset management. The REIT’s market position is supported by its focus on institutional-grade properties, though it faces challenges from cyclical demand shifts in commercial real estate. Its business model aligns with income-seeking investors, offering exposure to Canada’s commercial property sector with a moderate risk profile.

Revenue Profitability And Efficiency

In FY 2022, Agellan Commercial REIT reported revenue of CAD 990.7 million, reflecting its ability to sustain rental income streams. Net income stood at CAD 325.7 million, with diluted EPS of CAD 0.68, indicating solid profitability. Operating cash flow was CAD 699.6 million, though capital expenditures of CAD -515.7 million suggest significant reinvestment activities, likely tied to property maintenance or acquisitions.

Earnings Power And Capital Efficiency

The REIT’s earnings power is underpinned by its lease-driven revenue model, which provides predictable cash flows. The absence of total debt and cash equivalents data limits a full assessment of capital efficiency, but the reported figures suggest a focus on balancing income generation with reinvestment needs to sustain long-term asset quality.

Balance Sheet And Financial Health

Key balance sheet metrics, including total debt and cash positions, are unavailable, making it difficult to evaluate financial health comprehensively. However, the REIT’s revenue and net income figures imply a stable operational base, though further disclosure on leverage and liquidity would enhance transparency.

Growth Trends And Dividend Policy

Growth trends are unclear due to limited historical data, but the absence of a reported dividend per share suggests the REIT may prioritize capital retention over distributions. This could indicate a strategy focused on portfolio expansion or deleveraging, though additional context is needed.

Valuation And Market Expectations

With a market capitalization not provided, valuation benchmarks such as P/FFO or NAV cannot be calculated. Investors likely assess ACR-UN.TO based on its yield potential and asset quality, though market expectations remain speculative without further data.

Strategic Advantages And Outlook

The REIT’s strategic advantages include its focus on prime commercial assets and long-term leases, which mitigate vacancy risks. However, the outlook depends on broader commercial real estate trends, including tenant demand and interest rate impacts. A disciplined approach to capital allocation will be critical for sustaining performance in a competitive environment.

Sources

Company filings, Toronto Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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