investorscraft@gmail.com

Intrinsic ValueAmerican Strategic Investment Co. (NYC)

Previous Close$11.03
Intrinsic Value
Upside potential
Previous Close
$11.03

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

New York City REIT, Inc. operates as a real estate investment trust (REIT) focused on acquiring, owning, and managing commercial properties in New York City. The company primarily generates revenue through leasing office, retail, and mixed-use spaces, capitalizing on the dense urban demand of one of the world’s most dynamic real estate markets. Its portfolio targets high-traffic locations, benefiting from long-term leases and premium rental rates, though it faces intense competition from larger REITs and shifting post-pandemic office demand. NYC REIT’s niche strategy emphasizes value-add opportunities in underutilized or distressed properties, aiming to reposition assets for higher occupancy and rental income. However, its smaller scale limits bargaining power with tenants and lenders compared to industry giants. The company’s market position is further challenged by macroeconomic headwinds, including rising interest rates and hybrid work trends, which have pressured occupancy levels and valuation multiples across the sector.

Revenue Profitability And Efficiency

In FY 2024, NYC reported revenue of $61.57 million, overshadowed by a net loss of $140.59 million and diluted EPS of -$56.51, reflecting significant asset impairments or operational challenges. Negative operating cash flow of $3.99 million and capital expenditures of $1.29 million suggest strained liquidity, likely due to lease-up costs or property upgrades. The figures indicate inefficiencies in converting rental income to sustainable profitability.

Earnings Power And Capital Efficiency

The REIT’s deep net losses and negative cash flows underscore weak earnings power, likely exacerbated by high leverage and fixed costs. With minimal dividends (dividend per share: $0), NYC retains no earnings for reinvestment, relying on external financing. Capital efficiency appears suboptimal, as debt-funded acquisitions or improvements have not yet yielded positive returns, as evidenced by the steep EPS decline.

Balance Sheet And Financial Health

NYC’s balance sheet shows $9.78 million in cash against $403.14 million in total debt, signaling high leverage and potential refinancing risks. The debt-to-equity ratio is likely elevated, though precise equity figures are unavailable. Limited cash reserves and negative cash flow may constrain near-term flexibility, necessitating asset sales or equity raises to meet obligations.

Growth Trends And Dividend Policy

No dividend payments in FY 2024 reflect prioritization of liquidity over shareholder returns. Growth prospects hinge on NYC’s ability to stabilize occupancy and rental income amid weak office demand. The lack of historical dividend trends suggests a focus on capital preservation, with future payouts unlikely until profitability improves.

Valuation And Market Expectations

The REIT’s market valuation likely discounts its financial distress, with negative earnings and high debt weighing on multiples. Investors may price in further asset writedowns or dilution risks. Sector-wide pressure on urban office valuations could prolong a discount to NAV until leasing fundamentals recover.

Strategic Advantages And Outlook

NYC’s hyper-local focus offers niche advantages in tenant relationships and asset selection, but macroeconomic and structural challenges dominate. Success depends on executing value-add strategies amid tight financing conditions. A turnaround would require sustained occupancy gains, lease renegotiations, or opportunistic dispositions, though near-term risks remain elevated.

Sources

SEC filings (10-K), company 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