investorscraft@gmail.com

Intrinsic ValueMorguard North American Residential Real Estate Investment Trust (MRG-UN.TO)

Previous Close$18.26
Intrinsic Value
Upside potential
Previous Close
$18.26

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

Morguard North American Residential Real Estate Investment Trust (MRG-UN.TO) is a Canadian REIT specializing in high-quality multi-suite residential properties across Canada and the United States. The REIT’s portfolio spans key markets in Alberta, Ontario, and several U.S. states, including Texas, Florida, and Illinois, with a focus on stable, income-generating assets. Its core revenue model relies on rental income from residential suites, supported by active property management to optimize occupancy and cash flow. The REIT operates in a competitive residential real estate sector, where demand is driven by urbanization, population growth, and housing affordability trends. Morguard distinguishes itself through geographic diversification, a disciplined acquisition strategy, and a strong balance sheet, positioning it as a resilient player in the North American multifamily housing market. The trust’s emphasis on operational efficiency and value-add initiatives enhances its ability to sustain long-term growth and deliver consistent returns to unitholders.

Revenue Profitability And Efficiency

In its latest fiscal year, Morguard reported revenue of CAD 344.2 million, reflecting steady rental income from its diversified residential portfolio. Net income stood at CAD 101.9 million, with diluted EPS of CAD 2.81, indicating robust profitability. Operating cash flow was CAD 97.5 million, underscoring efficient property management and strong occupancy rates. The absence of capital expenditures suggests a focus on maintaining existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The REIT demonstrates solid earnings power, supported by stable rental income and operational efficiency. Its ability to generate consistent cash flow from its residential properties highlights effective capital deployment. The lack of significant capital expenditures further indicates a mature portfolio with limited reinvestment needs, allowing for higher distributable income to unitholders.

Balance Sheet And Financial Health

Morguard maintains a balanced financial structure, with total debt of CAD 1.79 billion against cash and equivalents of CAD 51.3 million. The debt level reflects the capital-intensive nature of real estate investments, but the REIT’s asset base provides substantial collateral. The trust’s financial health is supported by its diversified portfolio and stable cash flows, mitigating liquidity risks.

Growth Trends And Dividend Policy

The REIT’s growth is driven by organic rental income increases and selective acquisitions. Its dividend policy is sustainable, with a payout of CAD 0.75 per share, aligning with its cash flow generation. The focus on high-demand markets ensures steady occupancy and rental growth, supporting future dividend stability.

Valuation And Market Expectations

With a market cap of CAD 608.8 million and a beta of 1.07, Morguard is viewed as a moderately volatile investment relative to the broader market. The REIT’s valuation reflects its stable income stream and growth potential in the residential real estate sector, appealing to income-focused investors.

Strategic Advantages And Outlook

Morguard’s strategic advantages include geographic diversification, a disciplined acquisition approach, and strong property management. The outlook remains positive, supported by sustained demand for rental housing in its key markets. The REIT is well-positioned to navigate economic cycles, leveraging its operational expertise to deliver long-term value.

Sources

Company filings, Toronto Stock Exchange, Bloomberg

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