investorscraft@gmail.com

Intrinsic ValueElme Communities (ELME)

Previous Close$2.22
Intrinsic Value
Upside potential
Previous Close
$2.22

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

Elme Communities operates as a real estate investment trust (REIT) focused on multifamily residential properties, primarily serving middle-income renters in the Mid-Atlantic and Southeastern U.S. The company generates revenue through leasing apartment units, with a portfolio emphasizing affordability and strategic urban-suburban locations. Its business model relies on stable rental income, occupancy optimization, and value-add renovations to drive NOI growth. In a competitive multifamily sector, Elme differentiates itself through targeted property acquisitions and operational efficiency, positioning as a regional player with disciplined capital allocation. The company’s market strategy balances risk by diversifying across growth markets while maintaining a focus on resilient demand drivers like employment hubs and transit-oriented developments.

Revenue Profitability And Efficiency

Elme reported $241.9M in revenue for FY2024, though net income stood at -$13.1M, reflecting operational or non-carrying costs. Operating cash flow of $95.2M suggests core leasing activities remain cash-generative. The absence of capital expenditures indicates a lean operational approach, possibly prioritizing portfolio maintenance over expansion. Diluted EPS of -$0.15 signals short-term profitability challenges, likely tied to interest expenses or one-time impairments.

Earnings Power And Capital Efficiency

The negative net income raises questions about earnings sustainability, but $95.2M in operating cash flow underscores underlying cash generation from leases. With no reported capex, free cash flow likely aligns closely with operating cash flow, suggesting capital discipline. The REIT’s ability to cover its $0.72/share dividend (assuming payout from operating cash flow) warrants scrutiny given the net loss.

Balance Sheet And Financial Health

Elme holds $6.1M in cash against $699M total debt, indicating leveraged positioning common in REITs. Debt management will be critical, particularly in a higher-rate environment. The absence of capex may reflect deleveraging efforts or a pause in growth investments. Shareholders’ equity is not provided, but the debt load suggests reliance on refinancing or asset sales to maintain liquidity.

Growth Trends And Dividend Policy

The dividend yield (assuming current share price) and payout stability are key investor considerations, but the net loss may pressure future distributions. Growth prospects hinge on occupancy rates and rental rate increases, with no immediate capex-driven expansion. The dividend policy appears supported by operating cash flow, though sustained losses could necessitate reevaluation.

Valuation And Market Expectations

Market pricing likely reflects expectations of NOI growth from existing assets, with a discount for leverage and profitability concerns. The REIT’s valuation may trade on yield metrics (dividend/FFO) rather than earnings, given the sector’s focus on cash flow. Investor sentiment will depend on interest rate trends and regional multifamily demand.

Strategic Advantages And Outlook

Elme’s focus on affordable mid-tier housing provides insulation against economic downturns, but its high debt and negative earnings pose near-term risks. Strategic asset repositioning or selective disposals could improve balance sheet flexibility. The outlook hinges on rental market resilience and the company’s ability to manage financing costs while sustaining shareholder distributions.

Sources

Company filings (10-K), disclosed financials for FY2024

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