investorscraft@gmail.com

Intrinsic ValueMacKenzie Realty Capital, Inc. (MKZR)

Previous Close$4.31
Intrinsic Value
Upside potential
Previous Close
$4.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MacKenzie Realty Capital, Inc. operates as a real estate investment trust (REIT) specializing in the acquisition, management, and development of commercial properties. The company primarily generates revenue through leasing and property appreciation, focusing on strategic markets with high growth potential. Its portfolio includes a mix of office, retail, and industrial assets, positioning it as a diversified player in the commercial real estate sector. The firm targets value-add opportunities, leveraging market inefficiencies to enhance returns. MacKenzie Realty Capital competes in a fragmented industry, where scale and operational expertise are critical differentiators. Its ability to identify undervalued assets and execute repositioning strategies provides a competitive edge. However, the company faces challenges from macroeconomic volatility and shifting demand patterns in commercial real estate. By maintaining a disciplined investment approach and active asset management, it aims to deliver sustainable long-term growth for shareholders.

Revenue Profitability And Efficiency

MacKenzie Realty Capital reported revenue of $15.7 million for FY 2024, reflecting its leasing and property operations. However, the company posted a net loss of $12.1 million, with diluted EPS of -$1, indicating significant financial strain. Operating cash flow was negative at $595,517, suggesting challenges in converting revenue into cash. The absence of capital expenditures points to limited reinvestment in property upgrades or expansions during the period.

Earnings Power And Capital Efficiency

The company's negative earnings and operating cash flow highlight inefficiencies in its current operations. With no capital expenditures reported, MacKenzie Realty Capital appears to be conserving cash, possibly due to financial constraints or a strategic pause in growth initiatives. The diluted EPS of -$1 underscores weak earnings power, raising concerns about its ability to generate sustainable profits in the near term.

Balance Sheet And Financial Health

MacKenzie Realty Capital holds $11.9 million in cash and equivalents, providing limited liquidity against total debt of $118.5 million. The high debt load relative to cash reserves signals potential financial stress, particularly given the company's negative net income and operating cash flow. The balance sheet structure suggests a need for deleveraging or refinancing to improve financial stability.

Growth Trends And Dividend Policy

Despite its financial challenges, the company maintained a dividend payout of $0.35 per share, which may strain cash reserves further. The lack of capital expenditures and negative earnings indicate stagnant growth, with no clear near-term catalysts for expansion. Investors should monitor the sustainability of the dividend and any strategic shifts to address profitability issues.

Valuation And Market Expectations

The company's valuation metrics are likely under pressure due to its negative earnings and high debt levels. Market expectations appear muted, reflecting skepticism about its ability to turnaround operational performance. The dividend yield may attract income-focused investors, but the underlying financial health raises questions about long-term viability.

Strategic Advantages And Outlook

MacKenzie Realty Capital's focus on value-add real estate opportunities provides a potential pathway to recovery, but execution risks remain high. The company's ability to navigate market headwinds and optimize its portfolio will be critical. A disciplined approach to debt management and asset repositioning could improve prospects, though the near-term outlook remains cautious given current financial metrics.

Sources

Company filings, CIK 0001550913

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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