investorscraft@gmail.com

Intrinsic ValueEastGroup Properties, Inc. (EGP)

Previous Close$166.95
Intrinsic Value
Upside potential
Previous Close
$166.95

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

EastGroup Properties, Inc. (EGP) is a self-administered equity real estate investment trust (REIT) specializing in industrial properties, primarily in the Sunbelt region of the United States. The company focuses on developing, acquiring, and operating distribution warehouses, light industrial facilities, and business service centers, catering to tenants in logistics, e-commerce, and light manufacturing. EGP’s portfolio is strategically concentrated in high-growth markets with strong demographic trends, including Texas, Florida, and Arizona, benefiting from urbanization and supply chain decentralization. The firm’s revenue model is anchored in long-term triple-net leases, ensuring stable cash flows with built-in rent escalations. EastGroup maintains a competitive edge through its disciplined development pipeline, high occupancy rates, and tenant diversification, positioning it as a leader in the industrial REIT sector. Its market position is reinforced by a focus on functional, modern facilities that meet the evolving needs of tenants in an era of rapid e-commerce expansion and just-in-time inventory management.

Revenue Profitability And Efficiency

EastGroup Properties reported revenue of $640.2 million for FY 2024, with net income of $227.8 million, reflecting a net margin of approximately 35.6%. Diluted EPS stood at $4.66, supported by strong operating cash flow of $416.6 million. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion, contributing to efficient capital deployment and sustained profitability.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with operating cash flow covering dividends and debt obligations comfortably. Its capital efficiency is evident in the high occupancy rates and strategic lease structures, which enhance recurring income. The lack of reported capital expenditures indicates a mature portfolio with limited near-term reinvestment needs, allowing for disciplined capital allocation.

Balance Sheet And Financial Health

EastGroup maintains a solid balance sheet with $17.5 million in cash and equivalents and total debt of $1.55 billion. The debt level is manageable given the stable cash flows from its industrial properties. The REIT’s financial health is further supported by its ability to generate consistent operating cash flow, which provides flexibility for future growth or debt reduction.

Growth Trends And Dividend Policy

EastGroup has demonstrated steady growth through strategic acquisitions and development in high-demand markets. The company’s dividend policy is shareholder-friendly, with an annual dividend of $5.18 per share, reflecting a commitment to returning capital. Growth trends are aligned with broader industrial real estate demand, driven by e-commerce and supply chain modernization.

Valuation And Market Expectations

The market values EastGroup Properties for its stable cash flows and growth potential in the industrial REIT sector. The company’s valuation reflects investor confidence in its ability to maintain high occupancy rates and rent growth, supported by favorable industry tailwinds. Market expectations are likely anchored in continued demand for logistics and distribution space.

Strategic Advantages And Outlook

EastGroup’s strategic advantages include its focus on high-growth Sunbelt markets, modern asset base, and disciplined capital management. The outlook remains positive, with industrial real estate demand expected to remain robust due to e-commerce growth and supply chain resilience. The company is well-positioned to capitalize on these trends while maintaining financial stability and shareholder returns.

Sources

10-K, company filings

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