Previous Close | $17.53 |
Intrinsic Value | $1.21 |
Upside potential | -93% |
Data is not available at this time.
Independence Realty Trust, Inc. (IRT) is a real estate investment trust (REIT) specializing in multifamily residential properties, primarily in the Sun Belt region of the United States. The company generates revenue through leasing and managing apartment communities, targeting mid-tier renters with a focus on affordability and value. IRT’s portfolio is strategically concentrated in high-growth markets, benefiting from demographic trends such as migration to warmer climates and job growth in these regions. The company’s business model emphasizes operational efficiency, leveraging scale to optimize property management and maintenance costs. IRT competes in a fragmented market, differentiating itself through localized expertise and a disciplined acquisition strategy. Its market positioning is reinforced by a focus on secondary cities with strong demand drivers, such as population inflows and limited new supply, which support stable occupancy and rental growth. The REIT’s approach balances yield optimization with long-term asset appreciation, aligning with investor expectations for both income and capital gains.
For FY 2024, IRT reported revenue of $640.0 million, reflecting its ability to maintain occupancy and rental income across its portfolio. Net income stood at $39.3 million, with diluted EPS of $0.17, indicating modest profitability amid operational expenses and interest costs. Operating cash flow was $259.8 million, demonstrating solid cash generation, though capital expenditures of $118.3 million highlight ongoing investments in property maintenance and upgrades.
IRT’s earnings power is supported by its stable rental income stream, though net margins remain relatively thin due to high operating and financing costs. The company’s capital efficiency is evident in its ability to fund growth through a mix of operating cash flow and strategic debt, though leverage levels require careful monitoring. Diluted EPS of $0.17 suggests limited earnings accretion per share, reflecting the capital-intensive nature of the business.
IRT’s balance sheet shows $21.2 million in cash and equivalents against total debt of $2.33 billion, indicating significant leverage. The debt load is typical for REITs but necessitates disciplined refinancing and interest rate management. The company’s financial health hinges on maintaining stable cash flows to service debt, with liquidity supported by operating cash flow and access to capital markets.
Growth is driven by organic rent increases and selective acquisitions, particularly in Sun Belt markets. The dividend payout of $0.64 per share reflects a focus on returning income to shareholders, though coverage ratios should be assessed against earnings and cash flow sustainability. IRT’s growth strategy balances reinvestment with shareholder returns, aiming to capitalize on regional demand trends.
Market expectations for IRT likely center on its ability to sustain occupancy and rental growth in competitive markets. The REIT’s valuation metrics, such as price-to-FFO, should be compared to peers to assess relative attractiveness. Investor sentiment may be influenced by interest rate trends and regional economic performance, given IRT’s leveraged structure and geographic focus.
IRT’s strategic advantages include its Sun Belt focus, operational scale, and disciplined capital allocation. The outlook depends on sustaining rental demand, managing leverage, and navigating interest rate volatility. Long-term success will hinge on executing acquisitions at accretive cap rates and maintaining cost efficiency in a competitive operating environment.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |