investorscraft@gmail.com

Intrinsic ValueAustralian REIT Income Fund (HRR-UN.TO)

Previous Close$7.90
Intrinsic Value
Upside potential
Previous Close
$7.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Australian REIT Income Fund is a specialized real estate investment trust (REIT) fund managed by Macquarie Private Portfolio Management and domiciled in Canada. The fund focuses on investing in publicly listed Australian REITs and real estate companies, providing exposure to Australia's commercial, industrial, and residential property markets. Its core revenue model relies on rental income, property appreciation, and capital gains from its diversified portfolio of Australian real estate assets. The fund operates in a niche segment, targeting investors seeking geographically concentrated exposure to Australia's stable yet cyclical property market. Unlike broader global REIT funds, it offers a focused strategy that leverages Australia's historically resilient real estate sector, which benefits from urbanization trends and strong institutional demand. However, its concentrated geographic and sectoral focus also exposes it to localized economic risks, including interest rate sensitivity and regulatory changes in the Australian property market.

Revenue Profitability And Efficiency

In FY 2022, the fund reported negative revenue of CAD 2.09 million and a net loss of CAD 2.29 million, reflecting broader challenges in the Australian real estate market, including rising interest rates and valuation pressures. Despite this, operating cash flow remained positive at CAD 559,053, indicating some underlying cash-generating capacity from its portfolio holdings.

Earnings Power And Capital Efficiency

The fund's diluted EPS of CAD -3.48 underscores its earnings challenges in FY 2022. With no capital expenditures reported, the fund appears to prioritize liquidity management, though its negative earnings power suggests limited near-term profitability. The absence of dividend payouts further highlights its focus on capital preservation amid market volatility.

Balance Sheet And Financial Health

The fund's balance sheet shows CAD 62,593 in cash and equivalents against total debt of CAD 2.69 million, indicating a leveraged position. While its debt load is modest relative to its market cap, the negative equity position (implied by net losses) raises concerns about long-term financial stability if market conditions do not improve.

Growth Trends And Dividend Policy

Growth trends remain subdued, with the fund's FY 2022 performance reflecting broader sector headwinds. The lack of dividend distributions suggests a conservative approach to capital allocation, prioritizing liquidity over shareholder returns in the current environment. Future growth will likely depend on a recovery in Australian property valuations and rental income stability.

Valuation And Market Expectations

With a market cap of CAD 5.25 million and negative earnings, the fund trades at a distressed valuation, reflecting investor skepticism about near-term recovery. The zero beta indicates low correlation to broader markets, which may appeal to niche investors seeking uncorrelated assets, albeit with higher idiosyncratic risks.

Strategic Advantages And Outlook

The fund's strategic advantage lies in its focused exposure to Australian REITs, a market with long-term growth potential driven by urbanization and institutional demand. However, its outlook remains cautious due to interest rate sensitivity and macroeconomic uncertainties. A rebound in Australian real estate fundamentals could improve performance, but near-term challenges persist.

Sources

Fund description from Harvest Portfolios Group, financial data from TSX filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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