investorscraft@gmail.com

Intrinsic Value of Creative Media & Community Trust Corporation (CMCT)

Previous Close$8.06
Intrinsic Value
Upside potential
Previous Close
$8.06

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

Creative Media & Community Trust Corporation (CMCT) operates as a real estate investment trust (REIT) focused on acquiring, developing, and managing high-quality properties in vibrant urban markets. The company primarily targets office and multifamily assets, leveraging its expertise in value-add opportunities to enhance property performance. CMCT’s revenue model is anchored in long-term leases and strategic property repositioning, aiming to generate stable cash flows while capitalizing on market inefficiencies. The REIT operates in competitive sectors where tenant demand and location dynamics heavily influence profitability. CMCT differentiates itself through a disciplined investment approach and a focus on communities with strong growth fundamentals. Its market position is that of a niche player, targeting undervalued assets in supply-constrained markets. While not a market leader, the company’s selective asset base and operational focus provide a foundation for sustainable returns in cyclical real estate environments.

Revenue Profitability And Efficiency

In FY 2024, CMCT reported revenue of $124.5 million, though net income stood at a loss of $25.2 million, reflecting challenges in asset performance or financing costs. Operating cash flow of $17.0 million suggests core operations remain cash-generative, but capital expenditures of $23.3 million indicate ongoing reinvestment needs. The diluted EPS of -$147.71 underscores profitability pressures, likely tied to leverage or property-level inefficiencies.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight earnings weakness, possibly due to high interest expenses or asset write-downs. Operating cash flow coverage of capital expenditures is thin, suggesting limited free cash flow generation. With $20.3 million in cash, liquidity appears constrained relative to $505.7 million in total debt, raising questions about capital allocation efficiency and leverage management.

Balance Sheet And Financial Health

CMCT’s balance sheet shows $505.7 million in total debt against $20.3 million in cash, indicating high leverage. The debt-to-equity ratio is likely elevated, though exact figures are unavailable. The REIT’s ability to service debt hinges on stabilizing property income and refinancing maturities. Asset sales or equity raises may be necessary to improve financial flexibility.

Growth Trends And Dividend Policy

The dividend payout of $5.46 per share appears unsustainable given negative earnings, suggesting reliance on debt or asset sales. Growth prospects depend on leasing momentum and successful asset repositioning. Without positive FFO, dividend stability is questionable. The company’s strategy may prioritize balance sheet repair over near-term distribution growth.

Valuation And Market Expectations

Market valuation likely reflects skepticism about CMCT’s earnings recovery, given negative EPS and high leverage. Investors may demand clearer visibility on debt reduction and occupancy trends before assigning a premium. The stock’s performance will hinge on execution in asset management and cost containment.

Strategic Advantages And Outlook

CMCT’s focus on urban properties offers exposure to long-term demographic trends, but execution risks are high. Success depends on improving occupancy, managing debt, and selectively disposing of underperforming assets. The outlook remains cautious until the company demonstrates sustained operational improvement and financial stability.

Sources

Company filings (10-K), investor 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