Data is not available at this time.
Paramount Group, Inc. (PGRE) is a fully integrated real estate investment trust (REIT) specializing in Class A office properties in high-demand urban markets, primarily in New York City and San Francisco. The company generates revenue through long-term leases with corporate tenants, leveraging its portfolio of premium, well-located assets to attract high-credit-quality lessees. PGRE’s focus on transit-oriented, sustainable buildings aligns with modern tenant preferences, enhancing its competitive positioning in a sector challenged by hybrid work trends. The firm’s strategy emphasizes asset quality over quantity, targeting properties with strong redevelopment potential and long-term value appreciation. As a mid-cap REIT, PGRE operates in a competitive landscape dominated by larger peers but differentiates itself through targeted market exposure and disciplined capital allocation. The company’s concentrated geographic footprint presents both opportunities in prime submarkets and risks tied to local economic conditions, particularly in tech-heavy San Francisco.
PGRE reported $757.5 million in revenue for the period, reflecting the stability of its leased office portfolio. However, net income stood at -$46.3 million, with diluted EPS of -$0.21, indicating pressure from rising interest expenses and potential lease rollover risks. Operating cash flow of $264.9 million suggests core operations remain cash-generative, though the absence of reported capital expenditures may signal limited near-term growth investments.
The negative earnings highlight challenges in translating top-line performance to profitability, likely due to elevated financing costs amid higher interest rates. The company’s ability to maintain positive operating cash flow demonstrates underlying lease income stability, but capital efficiency metrics would benefit from clearer disclosure of property-level NOI and occupancy trends across its key markets.
PGRE holds $375.1 million in cash against $3.68 billion in total debt, reflecting a leveraged balance sheet common in the REIT sector. The debt load warrants monitoring given rising interest rates, though the company’s focus on Class A assets provides collateral quality. Liquidity appears manageable with no near-term capex demands reported, but refinancing risks persist in the current rate environment.
The company’s minimal dividend ($0.035 per share) suggests a conservative payout approach, prioritizing balance sheet flexibility over yield. Growth prospects hinge on office market recoveries in NYC and SF, with limited visibility on leasing demand rebounds. Portfolio optimization through selective dispositions or redevelopments may drive future value creation absent organic growth opportunities.
Market valuation likely reflects skepticism around office sector headwinds, with the stock trading at a discount to NAV. Investor sentiment remains cautious given structural work-from-home impacts, though PGRE’s premium asset focus and urban transit locations position it relatively better than suburban office peers.
PGRE’s strategic advantage lies in its high-quality urban portfolio, but macroeconomic and sector-specific challenges persist. The outlook remains contingent on office utilization trends and the company’s ability to navigate debt maturities. Successful lease renewals at stable rates and controlled capital costs could improve performance, though the sector’s long-term trajectory remains uncertain.
Company 10-K, CIK 0001605607
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |