investorscraft@gmail.com

Intrinsic ValueOne Liberty Properties, Inc. (OLP)

Previous Close$21.55
Intrinsic Value
Upside potential
Previous Close
$21.55

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

One Liberty Properties, Inc. (OLP) is a diversified real estate investment trust (REIT) specializing in commercial properties, including retail, industrial, and service-oriented assets. The company generates revenue primarily through long-term net leases, ensuring stable cash flows with contractual rent escalations. Its portfolio is strategically diversified across geographic regions, mitigating concentration risk while capitalizing on demand for well-located commercial spaces. OLP operates in a competitive REIT sector, distinguishing itself through a disciplined acquisition strategy and a focus on tenant creditworthiness. The firm targets middle-market properties, balancing growth potential with lower volatility compared to high-risk speculative assets. Its market position is reinforced by a conservative leverage profile and a track record of consistent dividend payments, appealing to income-focused investors. By maintaining a mix of necessity-based and service-oriented tenants, OLP reduces exposure to economic cyclicality, positioning itself as a resilient player in the commercial real estate market.

Revenue Profitability And Efficiency

In FY 2024, OLP reported revenue of $90.6 million, with net income of $30.4 million, reflecting a net margin of approximately 33.6%. The company’s diluted EPS stood at $1.40, supported by efficient property management and low capital expenditures. Operating cash flow of $39.1 million underscores its ability to convert rental income into sustainable liquidity, a key strength for REITs reliant on recurring cash flows.

Earnings Power And Capital Efficiency

OLP demonstrates solid earnings power, with its net lease model providing predictable income streams. The absence of capital expenditures in FY 2024 highlights its capital-light operational structure, allowing free cash flow to be allocated toward debt reduction or shareholder returns. The company’s focus on high-quality tenants and long-term leases enhances capital efficiency, minimizing vacancy risks and operational disruptions.

Balance Sheet And Financial Health

OLP maintains a balanced financial position, with $42.3 million in cash and equivalents against total debt of $420.6 million. The debt level is manageable given its stable cash flows, though investors should monitor leverage ratios. The REIT’s liquidity position is adequate, with no immediate refinancing risks apparent, supporting its ability to meet dividend obligations and pursue selective acquisitions.

Growth Trends And Dividend Policy

OLP’s growth is driven by accretive property acquisitions and organic rent escalations. The company has a consistent dividend policy, with a $1.80 annual dividend per share in FY 2024, yielding approximately 6.7% based on current share prices. This aligns with its REIT structure, which mandates distributing most taxable income to shareholders, making it attractive for income-seeking investors.

Valuation And Market Expectations

Trading at a P/E ratio of around 12x based on FY 2024 earnings, OLP is valued in line with mid-cap REIT peers. Market expectations reflect cautious optimism, balancing its reliable income streams against broader real estate sector risks, such as interest rate sensitivity and economic slowdowns. The stock’s yield premium suggests investor confidence in its dividend sustainability.

Strategic Advantages And Outlook

OLP’s strategic advantages include a diversified tenant base, conservative leverage, and a focus on recession-resistant properties. The outlook remains stable, with potential upside from disciplined portfolio expansion and rent growth. However, macroeconomic headwinds, including rising interest rates, could pressure financing costs. The company’s ability to navigate these challenges will be critical to maintaining its market position and shareholder returns.

Sources

Company 10-K, investor presentations

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