investorscraft@gmail.com

Intrinsic ValueCaliberCos Inc. (CWD)

Previous Close$1.22
Intrinsic Value
Upside potential
Previous Close
$1.22

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

CaliberCos Inc. operates in the real estate investment and development sector, specializing in value-add and opportunistic investments across commercial, residential, and mixed-use properties. The company generates revenue through asset management fees, property sales, and rental income, leveraging its expertise in underperforming or undervalued assets to drive returns. CaliberCos differentiates itself through a vertically integrated model, combining development, construction, and management capabilities to enhance operational efficiency and scalability. Its market positioning targets niche opportunities in secondary and tertiary markets, where it can capitalize on demographic shifts and urbanization trends. The firm’s focus on strategic acquisitions and repositioning aligns with its goal of delivering long-term value to investors while mitigating risks associated with cyclical market fluctuations.

Revenue Profitability And Efficiency

In FY 2024, CaliberCos reported revenue of $51.1 million but recorded a net loss of $19.8 million, reflecting challenges in profitability. The diluted EPS of -$0.90 underscores these pressures, though operating cash flow remained marginally positive at $555,000. The absence of capital expenditures suggests a cautious approach to reinvestment, possibly prioritizing liquidity preservation over expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in converting revenue to profit, likely due to high operating costs or underperforming assets. With no capital expenditures reported, CaliberCos appears to be focusing on optimizing existing portfolios rather than deploying new capital, which may limit near-term growth but could improve cash flow stability.

Balance Sheet And Financial Health

CaliberCos holds $2.3 million in cash against $81.8 million in total debt, indicating a leveraged balance sheet with limited liquidity. The high debt burden relative to cash reserves raises concerns about financial flexibility, particularly in a rising interest rate environment or economic downturn.

Growth Trends And Dividend Policy

The lack of dividend payments aligns with the company’s current loss-making status and focus on preserving capital. Growth prospects may hinge on successful asset monetization or operational improvements, though the absence of recent capex signals a conservative stance.

Valuation And Market Expectations

The market likely prices CaliberCos at a discount due to its negative earnings and leveraged position. Investor sentiment may improve with visible progress toward profitability or debt reduction, but current metrics suggest subdued expectations.

Strategic Advantages And Outlook

CaliberCos’s vertically integrated model provides cost control and scalability advantages, but execution risks remain. The outlook depends on its ability to stabilize earnings, manage debt, and capitalize on niche real estate opportunities amid macroeconomic uncertainties.

Sources

Company filings (CIK: 0001627282)

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