investorscraft@gmail.com

Intrinsic Value of CTO Realty Growth, Inc. (CTO)

Previous Close$17.69
Intrinsic Value
Upside potential
Previous Close
$17.69

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

CTO Realty Growth, Inc. operates as a real estate investment trust (REIT) focused on acquiring, owning, and managing high-quality retail and mixed-use properties in prime U.S. markets. The company primarily generates revenue through long-term net leases, ensuring stable cash flows from tenants in sectors like grocery-anchored shopping centers and experiential retail. Its portfolio targets markets with strong demographic trends, emphasizing locations with high population density and income growth to mitigate vacancy risks. CTO differentiates itself through a disciplined acquisition strategy, targeting properties with durable tenant covenants and value-add potential. The REIT’s market position is bolstered by its selective approach to underwriting and asset management, which prioritizes tenant creditworthiness and property redevelopment opportunities. While the retail real estate sector faces challenges from e-commerce, CTO mitigates this by focusing on necessity-based and service-oriented tenants that are less susceptible to online disruption. The company’s emphasis on mixed-use assets also provides diversification benefits, catering to evolving consumer preferences for live-work-play environments.

Revenue Profitability And Efficiency

CTO Realty Growth reported $124.5 million in revenue for FY 2024, though net income was negative at -$1.97 million, reflecting potential one-time expenses or asset impairments. Operating cash flow of $69.4 million suggests underlying operational stability, with no capital expenditures indicating a focus on maintaining rather than expanding its current portfolio. The diluted EPS of -$0.35 highlights near-term profitability challenges, possibly tied to financing costs or revaluation adjustments.

Earnings Power And Capital Efficiency

The company’s operating cash flow of $69.4 million demonstrates its ability to generate earnings from core leasing activities, though net income remains pressured. With no capital expenditures, CTO appears to prioritize capital preservation over aggressive growth. The negative EPS suggests leverage or interest expenses may be weighing on bottom-line performance, warranting closer scrutiny of debt management strategies.

Balance Sheet And Financial Health

CTO holds $9.0 million in cash against $534.4 million in total debt, indicating a leveraged balance sheet. The absence of capital expenditures suggests limited near-term liquidity demands, but the high debt load relative to cash reserves could constrain financial flexibility. Investors should monitor refinancing risks, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Despite negative earnings, CTO maintains a dividend of $1.86 per share, signaling confidence in its cash flow sustainability. The lack of capex implies a focus on steady income distribution rather than portfolio expansion. Growth may hinge on strategic acquisitions or lease renegotiations, given the stagnant capital investment.

Valuation And Market Expectations

The market appears to price CTO based on its dividend yield and cash flow stability, as earnings remain under pressure. Investors likely weigh its high debt against the resilience of its retail and mixed-use assets, with valuation metrics reflecting cautious optimism about its ability to navigate sector headwinds.

Strategic Advantages And Outlook

CTO’s focus on necessity-based retail and mixed-use properties provides a defensive posture against e-commerce disruption. Its disciplined underwriting and tenant selection may support long-term occupancy stability. However, elevated leverage and interest expense risks necessitate careful monitoring. The outlook hinges on its ability to maintain dividend payouts while managing debt obligations in a challenging macroeconomic climate.

Sources

10-K filing, company investor relations

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