investorscraft@gmail.com

Intrinsic ValuePhillips Edison & Company, Inc. (PECO)

Previous Close$36.23
Intrinsic Value
Upside potential
Previous Close
$36.23

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

Phillips Edison & Company, Inc. (PECO) is a leading real estate investment trust (REIT) specializing in grocery-anchored shopping centers, a niche segment known for its resilience during economic downturns. The company owns, manages, and redevelops high-quality properties primarily in densely populated suburban markets across the U.S., leveraging long-term tenant relationships with national and regional grocery chains. Its core revenue model relies on rental income from tenants, complemented by property management fees and strategic redevelopment initiatives to enhance asset value. PECO operates in a competitive but fragmented industry, where its scale, operational expertise, and focus on necessity-based retail differentiate it from peers. The company’s market positioning is reinforced by its disciplined acquisition strategy, targeting properties with strong demographics and growth potential. By maintaining a diversified tenant base and prioritizing high-credit-quality lessees, PECO mitigates vacancy risks and sustains stable cash flows. Its emphasis on grocery-anchored centers aligns with consumer trends favoring convenience and essential retail, providing a defensive edge in volatile economic environments.

Revenue Profitability And Efficiency

In FY 2024, Phillips Edison reported revenue of $661.4 million, with net income of $62.7 million and diluted EPS of $0.51. Operating cash flow stood at $334.7 million, reflecting strong operational execution, while capital expenditures of $95.1 million indicate ongoing investments in property maintenance and redevelopment. The company’s ability to generate consistent cash flow underscores its efficient asset management and tenant retention strategies.

Earnings Power And Capital Efficiency

PECO demonstrates solid earnings power, driven by stable rental income and prudent cost management. The company’s capital efficiency is evident in its ability to fund redevelopment and acquisitions while maintaining leverage within manageable levels. Its focus on grocery-anchored assets, which typically exhibit lower volatility, supports predictable earnings and enhances long-term capital allocation decisions.

Balance Sheet And Financial Health

As of FY 2024, Phillips Edison held $4.9 million in cash and equivalents, with total debt of $2.23 billion. The debt level reflects the capital-intensive nature of the REIT sector, but the company’s disciplined leverage management and access to diversified funding sources mitigate liquidity risks. Its balance sheet remains well-positioned to support growth initiatives and dividend commitments.

Growth Trends And Dividend Policy

PECO’s growth is underpinned by strategic acquisitions and redevelopment projects aimed at enhancing property value. The company paid a dividend of $1.1125 per share in FY 2024, aligning with its commitment to returning capital to shareholders. Its dividend policy reflects a balance between rewarding investors and retaining funds for reinvestment in high-return opportunities.

Valuation And Market Expectations

The market values PECO based on its stable cash flows, defensive asset class, and growth potential. Investors likely price in the company’s ability to sustain dividends and navigate economic cycles, given its focus on essential retail. Valuation metrics should be assessed relative to peers in the grocery-anchored REIT segment.

Strategic Advantages And Outlook

Phillips Edison’s strategic advantages include its specialized focus on grocery-anchored centers, operational expertise, and scalable platform. The outlook remains positive, supported by demographic trends favoring suburban retail and the company’s ability to capitalize on redevelopment opportunities. Challenges include interest rate sensitivity and competitive acquisition markets, but PECO’s disciplined approach positions it well for sustained performance.

Sources

Company filings (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