investorscraft@gmail.com

Intrinsic ValueAlpine Income Property Trust, Inc. (PINE)

Previous Close$17.62
Intrinsic Value
Upside potential
Previous Close
$17.62

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

Alpine Income Property Trust, Inc. (PINE) operates as a real estate investment trust (REIT) focused on acquiring, owning, and managing a diversified portfolio of single-tenant commercial properties. The company primarily targets net-leased assets in the retail and service sectors, emphasizing properties with strong credit tenants and long-term lease agreements. This strategy provides stable rental income while minimizing operational overhead, positioning PINE as a reliable income-generating vehicle for investors. The REIT’s portfolio is strategically diversified across geographic regions and tenant industries, reducing concentration risk. By focusing on mission-critical properties leased to essential businesses, PINE mitigates downside exposure during economic downturns. Its market position is bolstered by disciplined underwriting and a conservative leverage profile, appealing to income-focused investors seeking predictable cash flows. The company competes in a crowded net-lease REIT space but differentiates itself through selective acquisitions and a transparent capital allocation strategy.

Revenue Profitability And Efficiency

For FY 2024, Alpine Income Property Trust reported revenue of $52.2 million, reflecting its ability to generate steady rental income from its leased properties. Net income stood at $2.1 million, with diluted EPS of $0.14, indicating modest profitability. Operating cash flow was robust at $25.6 million, underscoring efficient property-level operations and effective lease management. The absence of capital expenditures suggests a low-maintenance asset base, typical of triple-net lease structures.

Earnings Power And Capital Efficiency

PINE’s earnings power is driven by its portfolio of net-leased properties, which provide predictable cash flows. The company’s capital efficiency is evident in its ability to maintain stable operating margins despite macroeconomic volatility. With no significant capex requirements, free cash flow generation remains strong, supporting dividend distributions and potential reinvestment opportunities. The REIT’s focus on high-quality tenants enhances earnings sustainability.

Balance Sheet And Financial Health

Alpine Income Property Trust maintains a conservative balance sheet, with total debt of $309.5 million and cash reserves of $1.6 million. The debt level is manageable relative to its asset base and cash flow profile. The REIT’s financial health is supported by its long-term lease agreements, which provide visibility into future revenue streams. However, the relatively low cash position may necessitate careful liquidity management.

Growth Trends And Dividend Policy

PINE’s growth is primarily driven by strategic acquisitions, though its modest net income suggests limited organic expansion. The company pays a dividend of $1.12 per share, reflecting a commitment to returning capital to shareholders. The dividend appears sustainable given the REIT’s cash flow generation, but future growth will depend on its ability to accretively deploy capital in a competitive acquisition environment.

Valuation And Market Expectations

The market likely values PINE based on its dividend yield and the stability of its net-leased portfolio. With a focus on income generation, the REIT’s valuation metrics may align with peers in the net-lease sector. Investor expectations center on consistent dividend payouts and disciplined capital allocation, with limited emphasis on high growth given the nature of its business model.

Strategic Advantages And Outlook

PINE’s strategic advantages include its diversified tenant base, long-term lease structures, and conservative leverage. The outlook remains stable, supported by the essential nature of its properties. However, rising interest rates and competitive acquisition markets pose challenges. The REIT’s ability to source attractively priced assets will be critical to maintaining its income-focused appeal in the coming years.

Sources

Company filings, 10-K

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