investorscraft@gmail.com

Intrinsic ValueFirm Capital Property Trust (FCD-UN.TO)

Previous Close$6.10
Intrinsic Value
Upside potential
Previous Close
$6.10

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

Firm Capital Property Trust operates as a diversified real estate investment trust (REIT) in Canada, specializing in multi-residential, flex industrial, net lease convenience retail, and core service provider professional spaces. The Trust employs a disciplined investment strategy focused on capital preservation and stable distributable income, leveraging partnerships with industry leaders and financial partners to co-own and manage properties. Its unique approach includes joint acquisitions and partial interest purchases, providing liquidity to sellers while maintaining professional management for remaining partners. This model aligns interests with stakeholders through Firm Capital Realty Partners Inc., which sources, syndicates, and manages properties on behalf of the Trust. Operating in a competitive REIT sector, the Trust distinguishes itself through a diversified portfolio and a focus on accretive acquisitions, positioning it as a resilient player in the Canadian real estate market. The emphasis on multi-residential and industrial assets aligns with broader sector trends favoring stable cash flow-generating properties.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Firm Capital Property Trust reported revenue of CAD 60.6 million, with net income reaching CAD 33.9 million, reflecting a robust profitability margin. The diluted EPS stood at CAD 0.92, indicating efficient earnings distribution. Operating cash flow was healthy at CAD 34.4 million, though capital expenditures of CAD 4.7 million suggest ongoing investments in property maintenance and growth.

Earnings Power And Capital Efficiency

The Trust demonstrates strong earnings power, with a net income margin of approximately 56%, highlighting its ability to convert revenue into profit effectively. The alignment of its capital structure with long-term property investments ensures stable cash flows, supported by disciplined asset management and strategic partnerships.

Balance Sheet And Financial Health

Firm Capital Property Trust maintains a balanced financial position, with CAD 9.2 million in cash and equivalents against total debt of CAD 332.7 million. The debt level reflects typical leverage for a REIT, supported by income-generating properties. The Trust’s focus on capital preservation suggests prudent financial management, though investors should monitor debt servicing capacity.

Growth Trends And Dividend Policy

The Trust emphasizes stable distributable income, with a dividend per share of CAD 0.52, appealing to income-focused investors. Growth is driven by accretive acquisitions and joint ventures, though the pace may be moderated by market conditions. The dividend policy aligns with its long-term capital preservation strategy, ensuring sustainability.

Valuation And Market Expectations

With a market cap of CAD 221.6 million and a beta of 0.765, the Trust is perceived as a lower-risk investment within the REIT sector. The valuation reflects its stable income stream and diversified portfolio, though broader real estate market trends could influence future performance.

Strategic Advantages And Outlook

Firm Capital Property Trust’s strategic advantages include its diversified property portfolio, disciplined investment approach, and strong partnerships. The outlook remains stable, supported by its focus on multi-residential and industrial assets, which are resilient to economic fluctuations. However, interest rate sensitivity and property market dynamics warrant ongoing monitoring.

Sources

Company filings, Toronto Stock Exchange

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