investorscraft@gmail.com

Intrinsic ValueParamount Group, Inc. (PGRE)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, CIK 0001605607

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