investorscraft@gmail.com

Intrinsic ValueGreystone Housing Impact Investors LP (GHI)

Previous Close$7.93
Intrinsic Value
Upside potential
Previous Close
$7.93

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

Greystone Housing Impact Investors LP operates in the real estate finance sector, specializing in affordable housing investments. The company primarily generates revenue through mortgage loans, tax-exempt bond investments, and equity participation in multifamily properties. Its core focus is on government-assisted housing projects, leveraging federal and state housing programs to provide stable, long-term returns. GHI’s market position is reinforced by its expertise in navigating complex regulatory environments and structuring financing solutions tailored to affordable housing developers. The firm’s diversified portfolio mitigates risk while capitalizing on persistent demand for low-income housing. Unlike traditional REITs, GHI combines debt and equity investments, offering a hybrid model that balances yield with capital appreciation. Its partnerships with public agencies and private developers enhance its competitive edge, ensuring a steady pipeline of projects. The company’s niche focus on affordable housing aligns with broader societal trends, positioning it as a key player in a resilient, policy-driven market segment.

Revenue Profitability And Efficiency

In FY 2024, GHI reported revenue of $101.3 million and net income of $21.3 million, translating to a diluted EPS of $0.76. Operating cash flow stood at $17.9 million, with no capital expenditures, reflecting a capital-light model. The absence of capex underscores the firm’s focus on financial intermediation rather than physical asset ownership, contributing to efficient cash conversion.

Earnings Power And Capital Efficiency

GHI’s earnings power is driven by interest income from its loan portfolio and equity investments, yielding a net margin of approximately 21%. The company’s capital efficiency is evident in its ability to generate steady cash flows without significant reinvestment needs. However, its high leverage ratio, with total debt exceeding $1.16 billion, suggests reliance on debt financing to sustain returns.

Balance Sheet And Financial Health

GHI’s balance sheet shows $14.7 million in cash against $1.16 billion in total debt, indicating a leveraged position. The debt-heavy structure is typical for real estate financiers but raises liquidity concerns if interest rates rise. The absence of capex mitigates near-term cash outflows, but the firm’s financial health hinges on stable borrowing costs and timely loan repayments.

Growth Trends And Dividend Policy

The company’s dividend payout of $1.48 per share reflects a yield-focused strategy, supported by predictable cash flows from housing investments. Growth is likely tied to expanding its loan portfolio and equity stakes, though macroeconomic factors like interest rates and housing policy changes could influence future performance. The dividend appears sustainable given current earnings and cash flow levels.

Valuation And Market Expectations

GHI’s valuation metrics are not provided, but its niche focus and hybrid model may trade at a discount to traditional REITs due to higher perceived risk. Market expectations likely center on its ability to maintain dividend payouts and navigate interest rate volatility, given its debt-intensive operations.

Strategic Advantages And Outlook

GHI’s strategic advantages lie in its specialized expertise and government-backed revenue streams, which provide stability. The affordable housing sector’s resilience to economic cycles supports a positive outlook, though rising rates could pressure margins. Long-term success depends on policy tailwinds and the firm’s ability to manage leverage while sustaining distributions.

Sources

10-K filing, CIK 0001059142

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