investorscraft@gmail.com

Intrinsic ValueChoice Properties Real Estate Investment Trust (CHP-UN.TO)

Previous Close$15.30
Intrinsic Value
Upside potential
Previous Close
$15.30

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

Choice Properties Real Estate Investment Trust is a dominant player in Canada's real estate sector, specializing in a diversified portfolio of retail, industrial, office, and residential properties. With 66.1 million square feet of gross leasable area across 725 properties, the REIT focuses on necessity-based retail tenants, ensuring stable cash flows. Its strategic alliance with Loblaw Companies Limited, Canada's leading retailer, provides a competitive edge, securing long-term tenant stability and growth opportunities. The REIT’s development pipeline further enhances its ability to capitalize on high-demand urban markets, reinforcing its position as a resilient and growth-oriented real estate entity. Choice Properties’ emphasis on high-quality assets in prime locations ensures strong occupancy rates and rental income, making it a preferred choice for investors seeking exposure to Canada’s real estate market.

Revenue Profitability And Efficiency

Choice Properties reported revenue of CAD 1.37 billion, with net income reaching CAD 784 million, reflecting strong operational performance. The diluted EPS of CAD 1.08 underscores efficient earnings generation. Operating cash flow stood at CAD 725 million, indicating robust cash generation capabilities. The absence of capital expenditures suggests a focus on maintaining existing assets rather than aggressive expansion, which aligns with its stable revenue model.

Earnings Power And Capital Efficiency

The REIT demonstrates solid earnings power, supported by its diversified portfolio and long-term tenant agreements. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. The strategic alliance with Loblaw enhances predictability in earnings, reducing volatility and supporting consistent dividend payouts.

Balance Sheet And Financial Health

Choice Properties maintains a balanced financial position with CAD 63.4 million in cash and equivalents, though total debt stands at CAD 6.68 billion. The debt level is manageable given the REIT’s stable cash flows and asset base. The lack of capital expenditures suggests a conservative approach to leverage, focusing on maintaining financial flexibility.

Growth Trends And Dividend Policy

The REIT’s growth is driven by its development pipeline and strategic tenant relationships. A dividend per share of CAD 0.76 reflects a commitment to returning value to shareholders. The stable occupancy rates and long-term leases provide a predictable income stream, supporting consistent dividend growth.

Valuation And Market Expectations

With a market cap of CAD 4.84 billion and a beta of 0.86, Choice Properties is viewed as a relatively stable investment. The REIT’s valuation reflects its strong market position and reliable income streams, aligning with investor expectations for steady returns in the real estate sector.

Strategic Advantages And Outlook

Choice Properties benefits from its strategic alliance with Loblaw and a diversified asset base, positioning it for sustained growth. The focus on necessity-based retail and prime locations mitigates economic downturns. The REIT’s outlook remains positive, supported by its development pipeline and strong tenant relationships, ensuring long-term value creation.

Sources

Company filings, investor presentations, Bloomberg

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