investorscraft@gmail.com

Intrinsic Value of Centerspace (CSR)

Previous Close$61.09
Intrinsic Value
Upside potential
Previous Close
$61.09

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

Centerspace operates as a real estate investment trust (REIT) specializing in multifamily residential properties, primarily serving middle-market renters in the Midwest and Mountain West regions. The company generates revenue through leasing and property management, with a focus on stable, cash-flow-oriented assets. Its portfolio consists of well-located, value-add properties that benefit from demographic trends favoring rental housing. Centerspace differentiates itself through localized operational expertise and a disciplined acquisition strategy, targeting markets with strong job growth and limited new supply. The REIT maintains a competitive position by optimizing occupancy rates and implementing cost-effective renovations to drive rental income. Its market presence is concentrated in secondary cities with lower volatility compared to coastal markets, appealing to investors seeking steady income with moderate risk exposure.

Revenue Profitability And Efficiency

Centerspace reported revenue of $260.98 million for FY 2024, though net income stood at a loss of $10.69 million, reflecting broader market pressures or one-time adjustments. Operating cash flow of $98.25 million suggests core leasing operations remain cash-generative. The absence of capital expenditures indicates a focus on maintaining existing assets rather than aggressive expansion, which may align with a conservative capital allocation strategy.

Earnings Power And Capital Efficiency

The diluted EPS of -$1.27 highlights near-term earnings challenges, possibly due to interest expense or property-level inefficiencies. However, the REIT’s ability to sustain a dividend payout of $3.31 per share signals confidence in recurring cash flows. Investors should monitor occupancy trends and rent growth to assess whether earnings can stabilize and cover distributions sustainably.

Balance Sheet And Financial Health

With $12.03 million in cash and $955.39 million in total debt, Centerspace’s leverage ratio warrants scrutiny, though REITs typically carry higher debt levels for asset acquisitions. The lack of near-term capex may alleviate liquidity concerns, but refinancing risks in a higher-rate environment could pressure financial flexibility. Debt maturity profiles and interest coverage will be key metrics for stability.

Growth Trends And Dividend Policy

The dividend yield appears robust relative to the stock price, but the negative net income raises questions about long-term sustainability. Growth may hinge on organic rent increases and occupancy improvements rather than portfolio expansion, given the paused capex. Demographic tailwinds in target markets could support gradual NOI growth, though external capital may be needed for larger-scale acquisitions.

Valuation And Market Expectations

The market likely prices Centerspace based on its dividend yield and regional market stability, balancing the REIT’s income focus against its earnings volatility. Comparable valuations with peers in secondary markets may provide context, but investor sentiment will depend on interest rate trends and multifamily sector performance.

Strategic Advantages And Outlook

Centerspace’s regional focus and operational discipline position it to navigate cyclical headwinds, though leverage and earnings recovery are critical watchpoints. A rebound in net income and prudent debt management could enhance total returns, while sustained rental demand in its markets may offset broader economic uncertainty. The outlook remains cautiously optimistic, contingent on execution and macroeconomic conditions.

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