investorscraft@gmail.com

Intrinsic ValueArtis Real Estate Investment Trust (AX-PE.TO)

Previous Close$20.94
Intrinsic Value
Upside potential
Previous Close
$20.94

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

Artis Real Estate Investment Trust (Artis REIT) operates as a diversified Canadian REIT with a strategic focus on industrial and office properties across Canada and the United States. The trust has built a substantial portfolio, encompassing approximately 23.8 million square feet of leasable space, targeting high-demand markets to optimize occupancy and rental income. Its revenue model is anchored in long-term leases, providing stable cash flows while maintaining flexibility to capitalize on market trends. Artis REIT distinguishes itself through a disciplined growth strategy, balancing acquisitions with prudent asset management to enhance portfolio quality. The trust’s diversified geographic and sector exposure mitigates concentration risks while positioning it to benefit from regional economic growth. In the competitive REIT landscape, Artis leverages its scale and operational expertise to maintain a strong market presence, though it faces challenges from shifting workplace dynamics and industrial demand fluctuations.

Revenue Profitability And Efficiency

Artis REIT reported revenue of CAD 300.4 million for the period, reflecting its ability to generate steady income from its diversified property portfolio. However, the trust posted a net loss of CAD 47.4 million, with diluted EPS at -CAD 0.57, indicating pressure on profitability. Operating cash flow stood at CAD 80.1 million, suggesting underlying operational efficiency despite macroeconomic headwinds affecting the real estate sector.

Earnings Power And Capital Efficiency

The trust’s earnings power is tempered by its recent net loss, though its operating cash flow demonstrates resilience in core operations. Capital expenditures were minimal at CAD -0.4 million, reflecting a conservative approach to reinvestment. Artis’s ability to maintain cash flow from operations amid challenges highlights its capital efficiency, though sustained profitability improvements will be critical for long-term stability.

Balance Sheet And Financial Health

Artis REIT holds CAD 32.8 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of CAD 1.13 billion underscores significant leverage, which may constrain financial flexibility. The balance sheet reflects the capital-intensive nature of real estate investments, with debt management being a key focus area to ensure sustainable growth and risk mitigation.

Growth Trends And Dividend Policy

Artis has historically pursued aggressive growth, but recent performance suggests a more cautious approach. The trust offers a dividend yield of CAD 1.80 per share, appealing to income-focused investors, though sustainability depends on improving profitability and cash flow generation. Market trends, including hybrid work models and industrial demand shifts, will influence future growth trajectories.

Valuation And Market Expectations

With a market capitalization of CAD 2.01 billion and a beta of 1.027, Artis REIT is perceived as moderately volatile relative to the market. Investors likely price in expectations of recovery in the office segment and sustained industrial property performance, though valuation multiples may remain subdued until earnings stabilize.

Strategic Advantages And Outlook

Artis REIT’s diversified portfolio and geographic reach provide strategic advantages, but the trust must navigate evolving real estate dynamics. The outlook hinges on effective asset management, debt reduction, and adaptive leasing strategies to align with post-pandemic demand shifts. Long-term success will depend on balancing growth initiatives with financial discipline.

Sources

Company filings, TSX 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