investorscraft@gmail.com

Intrinsic ValuePeakstone Realty Trust (PKST)

Previous Close$15.62
Intrinsic Value
Upside potential
Previous Close
$15.62

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

Peakstone Realty Trust operates as a real estate investment trust (REIT) specializing in commercial properties, primarily focusing on office and industrial assets. The company generates revenue through leasing space to tenants, with a diversified portfolio designed to mitigate sector-specific risks. Its market position is anchored in strategic property acquisitions and active asset management, targeting stable cash flows and long-term appreciation. The REIT sector is highly competitive, with Peakstone differentiating itself through a disciplined investment approach and a focus on high-quality, income-generating properties in key markets. The company’s ability to maintain occupancy levels and negotiate favorable lease terms is critical to its revenue stability. Peakstone’s portfolio is geographically diversified, reducing exposure to localized economic downturns. Its industrial assets benefit from e-commerce growth, while office properties face challenges due to hybrid work trends. The trust’s market positioning relies on balancing these dynamics to sustain profitability.

Revenue Profitability And Efficiency

Peakstone Realty Trust reported revenue of $228.1 million for FY 2024, reflecting its ability to generate steady income from its property portfolio. However, net income was negative at -$10.4 million, indicating challenges in maintaining profitability amid rising operational costs or potential lease defaults. Operating cash flow stood at $94.7 million, suggesting strong underlying cash generation despite the net loss. The absence of capital expenditures implies a focus on maintaining existing assets rather than expansion.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.29 highlights earnings pressure, likely due to interest expenses or property valuation adjustments. With no capital expenditures reported, Peakstone appears to prioritize capital preservation. The trust’s operating cash flow coverage of its dividend payments will be critical to assess sustainability, given the negative net income. The REIT’s ability to optimize lease terms and occupancy rates will determine future earnings power.

Balance Sheet And Financial Health

Peakstone holds $146.5 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of $1.44 billion raises leverage concerns, requiring careful monitoring of interest coverage ratios. The REIT’s financial health hinges on refinancing capabilities and maintaining asset values to support its debt structure. A disciplined approach to debt management will be essential to avoid liquidity constraints.

Growth Trends And Dividend Policy

The dividend payout of $0.90 per share suggests a commitment to shareholder returns, though sustainability depends on cash flow stability. Growth prospects may be limited without significant capital expenditures, emphasizing reliance on organic lease income. The REIT’s ability to adapt to evolving commercial real estate trends, such as demand shifts in office and industrial spaces, will influence future growth trajectories.

Valuation And Market Expectations

Market expectations for Peakstone likely reflect cautious optimism, balancing its dividend yield against earnings challenges. The negative EPS may weigh on valuation multiples, while the REIT’s cash flow generation could support a premium for income-focused investors. Sector-wide pressures, such as rising interest rates and occupancy risks, will play a key role in determining its market valuation.

Strategic Advantages And Outlook

Peakstone’s strategic advantages include a diversified property portfolio and a focus on high-quality assets. However, the outlook remains mixed, with industrial assets offering growth potential but office properties facing headwinds. The trust’s ability to navigate sector-specific challenges while maintaining dividend payouts will be critical. Prudent capital allocation and active asset management will determine its long-term success in a competitive REIT landscape.

Sources

Company filings, CIK 0001600626

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