investorscraft@gmail.com

Intrinsic ValueFirst Capital Real Estate Investment Trust (FCR-UN.TO)

Previous Close$19.45
Intrinsic Value
Upside potential
Previous Close
$19.45

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

First Capital Real Estate Investment Trust is a prominent Canadian REIT specializing in mixed-use urban properties, strategically positioned in high-density cities. The company focuses on developing and managing retail, residential, and commercial spaces that foster vibrant communities. By integrating essential services, entertainment, and residential components, First Capital creates synergistic environments that drive tenant retention and foot traffic, enhancing long-term property value. Its portfolio targets affluent urban demographics, ensuring stable occupancy and rental income. The REIT’s emphasis on transit-oriented developments aligns with urban growth trends, reinforcing its competitive edge in Canada’s crowded real estate market. First Capital’s hands-on asset management approach and localized expertise differentiate it from peers, allowing it to capitalize on urban intensification and demographic shifts. Its properties often serve as neighborhood anchors, benefiting from high barriers to entry and limited competition in prime locations. This positioning supports resilient cash flows and value appreciation, even amid economic volatility.

Revenue Profitability And Efficiency

First Capital reported revenue of CAD 713.5 million for the period, with net income of CAD 204.9 million, reflecting a disciplined cost structure and efficient property management. The diluted EPS of CAD 0.97 underscores steady profitability, while operating cash flow of CAD 233.8 million highlights strong operational performance. Capital expenditures of CAD -123.8 million indicate ongoing investments in property enhancements and development projects.

Earnings Power And Capital Efficiency

The REIT demonstrates solid earnings power, supported by its high-quality urban assets and stable tenant base. Its ability to generate consistent cash flows enables reinvestment in strategic developments and debt servicing. The balance between income generation and capital allocation reflects prudent financial management, though leverage levels warrant monitoring given the total debt of CAD 4.05 billion.

Balance Sheet And Financial Health

First Capital maintains a robust balance sheet with CAD 150.3 million in cash and equivalents, providing liquidity for near-term obligations. However, the total debt of CAD 4.05 billion suggests a leveraged position, typical for REITs. The company’s ability to service debt through operating cash flow remains critical, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

First Capital’s growth is driven by urban intensification and mixed-use development opportunities. The dividend payout of CAD 0.8725 per share reflects a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on successful execution of development projects and occupancy stability in its core markets.

Valuation And Market Expectations

With a market cap of CAD 3.64 billion and a beta of 1.112, First Capital is perceived as moderately volatile relative to the broader market. Investors likely price in its urban focus and development pipeline, though macroeconomic risks and interest rate sensitivity could influence valuation multiples.

Strategic Advantages And Outlook

First Capital’s strategic focus on high-density urban properties positions it well for long-term growth, benefiting from urbanization trends and limited prime real estate supply. Its integrated asset management approach and community-centric developments provide resilience. However, macroeconomic headwinds and debt levels necessitate cautious optimism. The REIT’s ability to navigate these challenges will determine its future performance.

Sources

Company filings, TSX disclosures

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