investorscraft@gmail.com

Intrinsic ValueOrion Properties Inc. (ONL)

Previous Close$2.23
Intrinsic Value
Upside potential
Previous Close
$2.23

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

Orion Office REIT Inc. operates as a real estate investment trust (REIT) specializing in single-tenant office properties across the United States. The company primarily leases its properties to corporate tenants under long-term net lease agreements, which typically require tenants to cover most operating expenses, including maintenance, taxes, and insurance. This model provides stable cash flows while minimizing operational overhead. Orion focuses on high-quality, mission-critical office assets in suburban markets, catering to tenants seeking cost-effective alternatives to urban central business districts. The REIT’s portfolio is strategically diversified to mitigate tenant concentration risk, though it remains exposed to broader office sector headwinds, including hybrid work trends and rising vacancy rates. Orion’s market position is defined by its disciplined acquisition strategy, targeting properties with strong credit tenants and long lease durations. However, the company faces competitive pressures from larger diversified REITs and evolving workplace dynamics that could impact demand for traditional office space.

Revenue Profitability And Efficiency

In FY 2024, Orion reported revenue of $164.9 million, reflecting its reliance on rental income from long-term leases. However, net income was negative at -$103.0 million, driven by non-cash impairments and elevated expenses. Operating cash flow stood at $54.3 million, indicating underlying cash generation despite profitability challenges. Capital expenditures of -$22.6 million suggest moderate reinvestment needs, consistent with the net lease model’s low-maintenance nature.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.84 underscores near-term earnings pressure, likely tied to asset write-downs or lease restructuring costs. Operating cash flow coverage of interest and dividends appears manageable, but negative earnings raise questions about sustainable capital efficiency. Orion’s ability to maintain lease renewals and occupancy levels will be critical to stabilizing earnings power in a challenging office market.

Balance Sheet And Financial Health

Orion’s balance sheet shows $15.6 million in cash against $510.8 million in total debt, indicating moderate liquidity and leverage. The debt load is typical for REITs but requires careful monitoring given the office sector’s volatility. Asset quality and tenant creditworthiness will be key to refinancing risks, especially if interest rates remain elevated.

Growth Trends And Dividend Policy

Growth prospects are constrained by weak office demand, though Orion’s focus on suburban assets may offer relative resilience. The dividend of $0.32 per share appears supported by operating cash flow, but payout sustainability depends on avoiding further earnings deterioration. Portfolio repositioning or selective dispositions could provide capital for higher-yielding investments.

Valuation And Market Expectations

Market valuation likely reflects skepticism around office REITs, with Orion trading at a discount to net asset value. Investors may be pricing in prolonged occupancy challenges or rent concessions. A turnaround would require improved leasing activity or sector-wide recovery.

Strategic Advantages And Outlook

Orion’s net lease structure and suburban focus provide some insulation against urban office weaknesses, but the long-term outlook remains uncertain. Strategic advantages include tenant diversification and contractual rent escalations, though macroeconomic and sector-specific risks dominate. Success hinges on adaptive leasing strategies and potential portfolio optimization.

Sources

Company filings (10-K), CIK 0001873923

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