investorscraft@gmail.com

Intrinsic ValueAMREP Corporation (AXR)

Previous Close$23.68
Intrinsic Value
Upside potential
Previous Close
$23.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AMREP Corporation operates primarily in the real estate sector, focusing on land development and property management. The company generates revenue through the sale of developed land parcels, primarily in New Mexico and Pennsylvania, catering to residential and commercial builders. Its business model leverages strategic land acquisitions, development, and sales, positioning it as a niche player in regional real estate markets. AMREP’s market position is characterized by its localized expertise and long-term land holdings, which provide a steady revenue stream. The company’s operations are capital-intensive but benefit from low leverage, allowing it to navigate cyclical real estate trends. While not a dominant national player, AMREP’s focused approach and disciplined capital allocation provide stability in its core markets.

Revenue Profitability And Efficiency

In FY 2024, AMREP reported revenue of $51.4 million and net income of $6.7 million, reflecting a net margin of approximately 13%. The company’s operating cash flow of $10.7 million underscores its ability to convert sales into cash efficiently. Capital expenditures were minimal at $457,000, indicating a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

AMREP’s diluted EPS of $1.25 demonstrates solid earnings power relative to its market capitalization. The company’s capital efficiency is evident in its low debt of $35,000 and strong cash position of $29.7 million, providing flexibility for future land acquisitions or shareholder returns.

Balance Sheet And Financial Health

AMREP maintains a robust balance sheet with $29.7 million in cash and equivalents and negligible debt. This conservative financial structure positions the company to withstand market downturns and capitalize on growth opportunities without relying on external financing.

Growth Trends And Dividend Policy

AMREP’s growth is tied to land sales, which can be cyclical. The company did not pay dividends in FY 2024, opting instead to retain earnings for potential reinvestment or future distributions. Its growth trajectory depends on regional real estate demand and execution of land development projects.

Valuation And Market Expectations

With a modest market capitalization and strong cash reserves, AMREP’s valuation reflects its niche market position. Investors likely expect steady, albeit unspectacular, growth given the company’s focus on disciplined land sales and low leverage.

Strategic Advantages And Outlook

AMREP’s strategic advantages include its localized expertise, low debt, and strong liquidity. The outlook hinges on its ability to monetize land holdings efficiently while navigating regional real estate cycles. The company’s conservative approach provides stability but may limit upside in booming markets.

Sources

10-K filing for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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