Previous Close | $5.49 |
Intrinsic Value | $6.39 |
Upside potential | +16% |
Data is not available at this time.
Melcor Real Estate Investment Trust (Melcor REIT) operates as a diversified real estate investment trust focused on retail, office, and industrial properties in western Canada. Its portfolio spans 39 properties, totaling approximately 3.21 million square feet of gross leasable area across Alberta, Saskatchewan, and British Columbia. The REIT generates revenue primarily through long-term leases, leveraging its strategic locations in secondary markets with stable tenant demand. Melcor REIT’s asset mix provides diversification, mitigating sector-specific risks while capitalizing on regional economic growth. The trust’s market position is reinforced by its parent company, Melcor Developments, which offers development expertise and pipeline opportunities. However, its concentrated geographic exposure in Alberta subjects it to regional economic volatility, particularly in energy-dependent markets. Despite this, the REIT maintains a disciplined acquisition strategy, targeting properties with strong occupancy and cash flow stability. Its focus on mid-sized markets allows for competitive leasing terms while avoiding oversaturated urban centers. Melcor REIT’s operational approach emphasizes cost efficiency and tenant retention, positioning it as a niche player in Canada’s western real estate landscape.
Melcor REIT reported revenue of CAD 72.3 million for the period, reflecting its income-generating property portfolio. However, net income stood at a loss of CAD 30.6 million, with diluted EPS of -CAD 2.36, indicating challenges in profitability. Operating cash flow of CAD 16.0 million suggests underlying cash generation, though negative earnings highlight potential pressure from financing costs or property valuations. The absence of capital expenditures points to a maintenance-focused strategy.
The REIT’s negative earnings underscore operational headwinds, likely tied to interest expenses or asset impairments. With no capital expenditures reported, Melcor REIT appears to prioritize stabilizing its existing portfolio rather than aggressive expansion. The trust’s ability to sustain dividends despite losses will depend on improving occupancy rates and managing debt-related costs, given its leveraged balance sheet.
Melcor REIT’s financial health is marked by total debt of CAD 480.3 million against cash reserves of CAD 4.7 million, indicating significant leverage. The debt load may constrain flexibility, particularly in a higher-interest-rate environment. The REIT’s liquidity position remains tight, with limited cash buffers to absorb further earnings volatility or refinancing risks.
Growth prospects are tempered by the REIT’s focus on stabilizing its current portfolio rather than acquisitions. A dividend of CAD 0.04 per share reflects a cautious distribution policy, likely aligned with cash flow sustainability. Investor returns will hinge on occupancy stability and potential asset sales to reduce leverage.
With a market cap of CAD 159.7 million and a beta of 1.67, Melcor REIT is viewed as a higher-risk investment, sensitive to macroeconomic shifts. The negative earnings and elevated leverage suggest market skepticism, though the dividend yield may attract income-focused investors if maintained.
Melcor REIT benefits from its parent company’s development expertise and a diversified property portfolio. However, its outlook is clouded by regional economic exposure and debt levels. Strategic asset optimization and disciplined leasing could improve performance, but near-term challenges persist in a rising-rate environment.
Company filings, TSX disclosures
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 |