investorscraft@gmail.com

Intrinsic ValueAmerican Realty Investors, Inc. (ARL)

Previous Close$15.85
Intrinsic Value
Upside potential
Previous Close
$15.85

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

American Realty Investors, Inc. (ARL) operates as a real estate investment trust (REIT) focused on acquiring, developing, and managing income-producing properties across the United States. The company primarily invests in commercial real estate, including office, retail, and multifamily residential assets, leveraging its expertise to generate rental income and long-term capital appreciation. ARL’s revenue model is anchored in property leasing, with tenant diversification mitigating concentration risk. The firm operates in a competitive sector dominated by larger REITs, positioning itself as a niche player with a focus on value-add opportunities and strategic asset repositioning. Its market positioning is further defined by a disciplined approach to capital allocation, targeting underperforming properties with redevelopment potential. While ARL lacks the scale of industry leaders, its localized market knowledge and opportunistic acquisitions provide a distinct edge in select regional markets.

Revenue Profitability And Efficiency

In FY 2024, ARL reported revenue of $47.3 million, reflecting its reliance on rental income from its property portfolio. However, the company posted a net loss of $14.7 million, with diluted EPS of -$0.0783, indicating challenges in profitability. Operating cash flow was modest at $1.1 million, while capital expenditures were negligible, suggesting limited reinvestment in property upgrades or expansions during the period.

Earnings Power And Capital Efficiency

ARL’s negative earnings highlight inefficiencies in its current portfolio performance, likely due to elevated operating costs or underperforming assets. The absence of capital expenditures implies a conservative approach to growth, possibly prioritizing debt reduction or liquidity preservation over aggressive expansion. The company’s ability to improve earnings power hinges on optimizing occupancy rates and lease terms across its properties.

Balance Sheet And Financial Health

ARL’s balance sheet shows $19.9 million in cash and equivalents against $185.4 million in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though the cash reserves provide near-term liquidity. The lack of dividend payouts aligns with the company’s focus on stabilizing its financial footing rather than returning capital to shareholders.

Growth Trends And Dividend Policy

Growth trends appear subdued, with no reported capital expenditures signaling limited near-term expansion. ARL has not issued dividends, reflecting a retention strategy to bolster liquidity or address debt obligations. Future growth may depend on asset sales, refinancing, or selective acquisitions, though the current financials suggest a cautious approach.

Valuation And Market Expectations

The market likely views ARL as a speculative play, given its negative earnings and leveraged balance sheet. Valuation metrics are challenging to assess without positive earnings, but the stock may trade on asset value or potential turnaround scenarios. Investor sentiment is likely tempered by the company’s profitability challenges and sector-wide headwinds in commercial real estate.

Strategic Advantages And Outlook

ARL’s strategic advantages lie in its targeted asset selection and potential for value creation through property repositioning. However, the outlook remains uncertain due to its financial leverage and operating losses. Success hinges on improving portfolio performance, managing debt maturities, and capitalizing on dislocations in the real estate market. A recovery in commercial property demand could provide tailwinds, but execution risks persist.

Sources

Company filings (CIK: 0001102238), FY 2024 preliminary data

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