investorscraft@gmail.com

Intrinsic Value of JBG SMITH Properties (JBGS)

Previous Close$17.07
Intrinsic Value
Upside potential
Previous Close
$17.07

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

JBG SMITH Properties operates as a real estate investment trust (REIT) focused on urban development, primarily in the Washington, D.C. metropolitan area. The company specializes in mixed-use properties, including office, residential, and retail spaces, leveraging strategic locations near transit hubs to attract tenants. Its revenue model is anchored in long-term leases and property appreciation, with a focus on high-growth submarkets like National Landing, where it holds a dominant position due to its extensive land holdings and development pipeline. The firm differentiates itself through placemaking—creating vibrant, walkable communities that integrate live-work-play environments. This approach aligns with urban revitalization trends, positioning JBGS as a key player in transit-oriented development. Its portfolio benefits from proximity to federal agencies and tech tenants, though it faces competition from larger national REITs and cyclical demand risks in office real estate.

Revenue Profitability And Efficiency

In FY 2024, JBG SMITH reported $547.3 million in revenue but a net loss of $143.5 million, reflecting challenges in the office sector and development costs. Operating cash flow stood at $129.4 million, indicating core leasing operations remain cash-positive. The absence of capital expenditures suggests a focus on stabilizing existing assets rather than new projects, which may limit near-term growth but preserve liquidity.

Earnings Power And Capital Efficiency

The diluted EPS of -$1.65 underscores earnings pressure, likely due to elevated interest expenses and asset write-downs. With no capex, the firm’s capital efficiency hinges on optimizing occupancy and rental rates. Its National Landing assets, tied to Amazon’s HQ2, offer long-term upside but require sustained leasing momentum to offset current losses.

Balance Sheet And Financial Health

JBG SMITH holds $145.8 million in cash against $2.62 billion in total debt, indicating a leveraged balance sheet. The debt load, while typical for REITs, raises refinancing risks amid high interest rates. Asset sales or joint ventures may be needed to improve leverage metrics, especially if property valuations decline further.

Growth Trends And Dividend Policy

Growth is contingent on office market recovery and residential demand in National Landing. The $0.70 annual dividend per share (yielding ~5% as of 2024) appears sustainable given operating cash flow, but payout ratios bear monitoring if losses persist. Development pipeline execution will be critical to reversing negative earnings trends.

Valuation And Market Expectations

The market likely prices JBGS at a discount to NAV due to office sector headwinds and net losses. Investors may be betting on a long-term payoff from its National Landing assets, though near-term sentiment remains cautious amid hybrid work pressures and economic uncertainty.

Strategic Advantages And Outlook

JBG SMITH’s competitive edge lies in its transit-oriented portfolio and strategic land bank in high-potential submarkets. However, the outlook is mixed: while its assets are well-positioned for urban revival, near-term performance depends on office demand recovery and successful execution of its mixed-use strategy. Prudent capital allocation and leasing success will be key to unlocking value.

Sources

Company 10-K, investor 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