investorscraft@gmail.com

Intrinsic ValueDream Residential Real Estate Investment Trust (DRR-U.TO)

Previous Close$10.72
Intrinsic Value
Upside potential
Previous Close
$10.72

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

Dream Residential Real Estate Investment Trust (Dream Residential REIT) is a Canadian REIT focused on owning and managing a portfolio of garden-style multi-residential properties in the Sunbelt and Midwest regions of the United States. The REIT’s initial portfolio comprises 16 properties with 3,432 units, targeting stable rental income from mid-market residential assets. Its geographic focus on high-growth Sunbelt markets positions it to benefit from demographic shifts, including population migration and employment growth, which drive demand for affordable housing. The REIT operates in a competitive but fragmented market, leveraging its institutional ownership structure to achieve scale efficiencies and disciplined capital allocation. By concentrating on garden-style communities—a segment known for lower operational complexity and higher tenant retention—Dream Residential REIT aims to deliver consistent cash flows while maintaining a conservative leverage profile. Its strategy aligns with broader trends favoring suburban living and affordability, though it faces risks from economic cycles and interest rate sensitivity common to the REIT sector.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Dream Residential REIT reported revenue of $47.99 million USD, with net income of $6.36 million USD, reflecting a net margin of approximately 13.2%. The REIT generated $18.58 million USD in operating cash flow, indicating strong cash conversion from its rental operations. Capital expenditures were negligible, suggesting a focus on maintaining rather than expanding its current asset base.

Earnings Power And Capital Efficiency

The REIT’s diluted EPS of $0.40 USD demonstrates its ability to generate earnings from its existing portfolio. With no significant capital expenditures reported, the REIT appears to prioritize operational efficiency and cash flow stability. Its capital efficiency is further underscored by a dividend payout ratio of approximately 105% of EPS, indicating a commitment to shareholder returns, albeit with a reliance on stable occupancy and rental income.

Balance Sheet And Financial Health

Dream Residential REIT maintains a balance sheet with $5.38 million USD in cash and equivalents against total debt of $138.85 million USD. The debt level represents a leverage ratio of roughly 79% of its market capitalization, which is moderate for a REIT but warrants monitoring given interest rate risks. The absence of detailed maturity schedules or interest coverage metrics limits a full assessment of its financial flexibility.

Growth Trends And Dividend Policy

The REIT’s growth strategy is currently focused on organic income from its existing portfolio rather than aggressive acquisitions. Its dividend yield, based on a $0.42 USD annual payout per share, is a key attraction for income-focused investors. However, the payout ratio slightly exceeding EPS suggests limited near-term growth in distributions unless earnings improve or leverage is optimized.

Valuation And Market Expectations

With a market capitalization of approximately $175.3 million USD, the REIT trades at a price-to-earnings ratio of around 27.6x, reflecting investor expectations for steady cash flows and potential upside from its Sunbelt market exposure. The lack of beta data suggests limited correlation with broader equity markets, typical for smaller REITs with niche portfolios.

Strategic Advantages And Outlook

Dream Residential REIT’s strategic advantages include its focus on high-demand Sunbelt markets and a scalable garden-style portfolio. However, its outlook is tempered by interest rate sensitivity and competitive pressures in the multi-family sector. The REIT’s ability to maintain occupancy rates and rental growth will be critical to sustaining its dividend and attracting further investor interest.

Sources

Company filings, market data

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