investorscraft@gmail.com

Intrinsic ValueNexus Industrial REIT (NXR-UN.TO)

Previous Close$7.87
Intrinsic Value
Upside potential
Previous Close
$7.87

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

Nexus Industrial REIT operates as a growth-oriented real estate investment trust specializing in industrial, office, and retail properties across primary and secondary North American markets. With a portfolio of 73 properties spanning approximately 4.1 million square feet, the REIT focuses on value creation through strategic acquisitions and active asset management. Its diversified tenant base and geographic spread mitigate concentration risks while capitalizing on demand for well-located industrial and mixed-use spaces. The REIT’s emphasis on secondary markets allows it to exploit pricing inefficiencies and higher yield opportunities compared to saturated urban cores. Nexus’s scalable platform and disciplined capital recycling strategy position it to capitalize on evolving supply chain dynamics and e-commerce-driven industrial demand. Its market positioning balances stable cash flows from office and retail assets with the growth potential of industrial properties, aligning with long-term demographic and logistical trends.

Revenue Profitability And Efficiency

Nexus reported FY revenue of CAD 175.7 million, supported by a diversified lease portfolio and high occupancy rates. Net income stood at CAD 90.9 million, reflecting efficient cost management and favorable property valuations. Operating cash flow of CAD 39.0 million underscores the REIT’s ability to generate stable income, though capital expenditures of CAD 14.3 million indicate ongoing reinvestment needs to maintain asset quality.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 0.97 demonstrates the REIT’s earnings capacity, driven by rental income and asset appreciation. The REIT’s capital efficiency is evident in its ability to balance growth acquisitions with leverage, though its beta of 1.558 suggests higher volatility relative to the broader market, typical of sector-specific REITs.

Balance Sheet And Financial Health

Nexus holds CAD 11.5 million in cash against total debt of CAD 1.25 billion, reflecting a leveraged but manageable position common in REITs. The debt load supports its acquisition strategy, while interest coverage remains adequate given steady rental income. The REIT’s liquidity position is sufficient for near-term obligations, with no immediate refinancing risks disclosed.

Growth Trends And Dividend Policy

The REIT’s growth is fueled by strategic acquisitions and organic rent escalations, with a dividend yield of approximately 6.4% (CAD 0.64 per share), appealing to income-focused investors. Payout ratios appear sustainable, backed by FFO and disciplined capital allocation. Future expansion may hinge on accessing attractively priced assets in secondary markets.

Valuation And Market Expectations

With a market cap of CAD 502.7 million, Nexus trades at a premium to its book value, reflecting investor confidence in its growth trajectory. The REIT’s valuation aligns with peers, though its higher beta implies sensitivity to interest rate movements and industrial sector performance.

Strategic Advantages And Outlook

Nexus’s focus on industrial assets positions it to benefit from e-commerce tailwinds, while its mixed portfolio provides stability. Challenges include interest rate exposure and competition for prime assets. The REIT’s ability to execute accretive acquisitions and maintain occupancy will be critical to sustaining unitholder returns.

Sources

Company filings, TSX 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