investorscraft@gmail.com

Intrinsic ValueSaul Centers, Inc. (BFS)

Previous Close$32.22
Intrinsic Value
Upside potential
Previous Close
$32.22

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

Saul Centers, Inc. operates as a self-managed, self-administered equity real estate investment trust (REIT) focused on owning, operating, and developing community and neighborhood shopping centers. The company primarily generates revenue through leasing retail and mixed-use properties, with a portfolio concentrated in the Washington, D.C. metropolitan area and select urban markets. Its properties cater to necessity-based tenants, including grocery stores, pharmacies, and service-oriented retailers, providing stable cash flows. Saul Centers differentiates itself through a disciplined acquisition strategy, targeting well-located assets with strong demographics and redevelopment potential. The company maintains a competitive edge by fostering long-term tenant relationships and optimizing property performance through active management. Its market position is reinforced by a conservative leverage profile and a focus on high-barrier-to-entry markets, which supports sustainable growth.

Revenue Profitability And Efficiency

In FY 2024, Saul Centers reported revenue of $268.8 million, reflecting steady leasing activity and occupancy stability. Net income stood at $50.6 million, with diluted EPS of $1.63, indicating modest profitability. Operating cash flow of $121.2 million underscores efficient property operations, while minimal capital expenditures suggest a mature portfolio requiring limited reinvestment. The company’s ability to convert revenue into cash flow demonstrates operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by consistent rental income and low tenant turnover. With no significant capital expenditures reported, Saul Centers allocates most of its operating cash flow toward debt service and dividends. The absence of major capex highlights capital efficiency, as the portfolio generates stable returns without substantial reinvestment needs.

Balance Sheet And Financial Health

Saul Centers maintains a leveraged balance sheet, with total debt of $1.53 billion against cash and equivalents of $10.3 million. The high debt load is typical for REITs but requires careful monitoring of interest coverage and refinancing risks. The company’s ability to service debt from operating cash flow remains critical to its financial health.

Growth Trends And Dividend Policy

Growth is likely driven by incremental leasing spreads and selective redevelopment rather than aggressive expansion. The dividend payout of $2.82 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. However, limited capex suggests organic growth opportunities may be constrained.

Valuation And Market Expectations

The market likely values Saul Centers based on its yield and stability rather than high growth. The dividend yield and occupancy rates are key metrics for investors, with expectations centered on sustained cash flow generation and prudent leverage management.

Strategic Advantages And Outlook

Saul Centers benefits from its focus on necessity-based retail and strong market positioning in the D.C. area. The outlook remains stable, with growth dependent on leasing efficiency and modest redevelopment. Macroeconomic factors, including interest rates and retail demand, will influence performance.

Sources

Company filings, 10-K

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