Previous Close | $3.85 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Clipper Realty Inc. operates as a self-administered and self-managed real estate investment trust (REIT) focused on acquiring, owning, managing, and redeveloping multifamily residential and commercial properties in the New York City metropolitan area. The company primarily generates revenue through long-term leases in its residential and mixed-use properties, leveraging its deep local market expertise to maintain high occupancy rates. Clipper Realty’s portfolio is concentrated in high-demand urban neighborhoods, positioning it to benefit from New York City’s persistent housing shortage and limited new supply. The firm’s niche focus on value-add opportunities in transitional neighborhoods allows it to capitalize on rental growth potential while mitigating development risks. Despite its relatively small scale compared to national REITs, Clipper Realty’s localized strategy provides competitive advantages in tenant retention and operational efficiency. The company faces competition from larger institutional landlords but differentiates itself through hands-on property management and targeted reinvestment in its assets.
Clipper Realty reported $148.8 million in revenue for the period, reflecting steady rental income from its stabilized properties. However, the company recorded a net loss of $2.5 million, with diluted EPS of -$0.16, indicating ongoing challenges in translating top-line performance to profitability. Operating cash flow of $31.9 million suggests core operations remain cash-generative, though capital expenditures were minimal, highlighting a focus on maintaining existing assets rather than aggressive expansion.
The company’s negative net income and EPS underscore persistent earnings pressure, likely driven by high interest expenses and operating costs inherent to its urban multifamily portfolio. With no reported capital expenditures, Clipper Realty appears to prioritize capital preservation, though this may limit near-term growth opportunities. The REIT’s ability to sustain its dividend despite earnings challenges will depend on stabilizing cash flows and managing leverage.
Clipper Realty’s balance sheet shows $19.9 million in cash against $1.27 billion in total debt, reflecting a highly leveraged position typical of smaller REITs. The debt load may constrain financial flexibility, particularly in a rising interest rate environment. Absence of capex suggests a conservative approach to liquidity management, but the high debt-to-equity ratio warrants monitoring for refinancing risks.
The company’s growth prospects appear muted given the lack of capex and focus on existing assets. However, its $1.09 annual dividend per share implies a yield that may appeal to income-focused investors, provided cash flows remain stable. Future growth will likely hinge on organic rent increases and selective redevelopment rather than portfolio expansion.
Market valuation likely reflects skepticism about earnings sustainability amid high leverage and limited growth initiatives. The dividend yield may support the stock, but investors will watch for signs of operational improvement or debt reduction to justify a higher multiple. Comparable REIT metrics suggest Clipper trades at a discount to peers with stronger balance sheets.
Clipper Realty’s intimate knowledge of NYC’s rental markets and hands-on asset management provide defensive qualities in a competitive environment. However, macroeconomic headwinds and interest rate exposure pose near-term risks. Strategic success will depend on executing value-add initiatives within its existing portfolio while maintaining dividend coverage through operational efficiency.
Company 10-K, SEC filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |