investorscraft@gmail.com

Intrinsic ValueBSR Real Estate Investment Trust (HOM-UN.TO)

Previous Close$16.76
Intrinsic Value
Upside potential
Previous Close
$16.76

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

BSR Real Estate Investment Trust (BSR REIT) is a Canadian-based REIT specializing in multifamily garden-style residential properties across the Sunbelt region of the United States. The REIT focuses on primary and secondary markets, benefiting from demographic trends favoring migration to warmer climates and affordable housing demand. Its portfolio is strategically positioned to capitalize on rental income growth, supported by strong occupancy rates and long-term tenant stability. BSR REIT operates as an internally managed trust, allowing for direct oversight of property acquisitions, management, and capital allocation. The Sunbelt’s population growth and economic expansion provide a favorable backdrop for rental demand, enhancing the REIT’s revenue resilience. While competing with larger national players, BSR REIT differentiates itself through localized expertise and a disciplined approach to property selection, targeting value-add opportunities in underserved markets. The REIT’s focus on garden-style apartments—a segment with lower turnover and stable cash flows—strengthens its defensive positioning within the residential real estate sector.

Revenue Profitability And Efficiency

BSR REIT reported revenue of CAD 168.7 million for the period, reflecting its core rental income stream. However, net income stood at a loss of CAD 40.2 million, with diluted EPS of -1.2, indicating challenges in profitability, likely due to interest expenses or property valuation adjustments. Operating cash flow of CAD 79.4 million suggests underlying cash generation remains stable, supporting operational and distribution commitments.

Earnings Power And Capital Efficiency

The REIT’s operating cash flow demonstrates its ability to generate liquidity from rental operations, though negative net income raises questions about earnings sustainability. With no reported capital expenditures, BSR REIT appears to prioritize maintaining its existing portfolio over aggressive expansion, which may limit near-term growth but preserves capital efficiency.

Balance Sheet And Financial Health

BSR REIT holds CAD 8.7 million in cash and equivalents against total debt of CAD 829.3 million, indicating a leveraged balance sheet. The debt load warrants monitoring, particularly in a rising interest rate environment, though the REIT’s asset base provides collateral support. The absence of capex suggests a focus on deleveraging or refinancing strategies.

Growth Trends And Dividend Policy

The REIT’s growth is tied to organic rental income increases rather than portfolio expansion, given the lack of capex. Its dividend payout of CAD 0.71691 per share reflects a commitment to income distribution, though sustainability depends on stabilizing profitability and cash flow. Demographic tailwinds in the Sunbelt could support gradual rent growth.

Valuation And Market Expectations

With a market cap of CAD 985 million and a beta of 0.944, BSR REIT is perceived as relatively stable compared to broader equity markets. Investors likely price in steady cash flows from its residential portfolio, though negative earnings may weigh on valuation multiples until profitability improves.

Strategic Advantages And Outlook

BSR REIT’s focus on Sunbelt multifamily assets aligns with long-term housing demand trends, offering resilience against economic cycles. Its internally managed structure provides cost advantages, while selective acquisitions could enhance growth. Challenges include managing debt and interest costs, but the REIT’s niche positioning and operational cash flow support a cautiously optimistic outlook.

Sources

Company filings, market data

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