investorscraft@gmail.com

Intrinsic ValuePlymouth Industrial REIT, Inc. (PLYM)

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

Plymouth Industrial REIT, Inc. (PLYM) is a real estate investment trust specializing in the acquisition, ownership, and management of single-tenant and multi-tenant industrial properties across key U.S. markets. The company focuses on light industrial and warehouse facilities, catering to tenants in logistics, manufacturing, and distribution sectors. Its revenue model is driven by long-term net leases, providing stable cash flows with built-in rent escalations. PLYM operates in a competitive but growing industrial real estate market, benefiting from e-commerce expansion and supply chain modernization trends. The REIT targets mid-sized industrial assets in secondary markets, where demand is robust but competition is less intense compared to primary hubs. This strategy allows Plymouth to maintain high occupancy rates while achieving attractive risk-adjusted returns. The company’s portfolio is diversified by tenant industry and geography, reducing concentration risk and enhancing resilience against economic downturns.

Revenue Profitability And Efficiency

In FY 2024, Plymouth Industrial REIT reported revenue of $198.4 million, reflecting steady growth in its industrial property portfolio. Net income stood at $139.3 million, with diluted EPS of $3.09, indicating strong profitability. Operating cash flow was $96.1 million, demonstrating efficient property management and lease execution. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

PLYM’s earnings power is supported by its high-quality industrial assets and long-term lease agreements. The REIT’s capital efficiency is evident in its ability to generate substantial net income relative to its revenue base. The stable cash flow from operations underscores its capacity to meet debt obligations and fund dividends without significant reinvestment needs.

Balance Sheet And Financial Health

Plymouth Industrial REIT maintains a solid balance sheet with $17.5 million in cash and equivalents and total debt of $646.0 million. The debt level is manageable given the REIT’s stable cash flows and asset base. The absence of capital expenditures further supports financial flexibility, allowing the company to prioritize debt reduction or strategic acquisitions.

Growth Trends And Dividend Policy

PLYM has demonstrated consistent growth through strategic acquisitions and lease renewals. The company’s dividend policy is robust, with an annual dividend of $0.96 per share, reflecting a commitment to returning capital to shareholders. Future growth is likely to be driven by organic rent escalations and selective property additions in high-demand industrial markets.

Valuation And Market Expectations

The market values PLYM based on its stable cash flows and growth potential in the industrial real estate sector. The REIT’s valuation metrics are influenced by its ability to maintain high occupancy rates and secure long-term leases. Investors likely expect continued performance aligned with broader industrial market trends, including sustained demand for logistics and warehouse spaces.

Strategic Advantages And Outlook

Plymouth Industrial REIT’s strategic focus on secondary markets and diversified tenant base provides a competitive edge. The outlook remains positive, supported by strong industrial real estate fundamentals and the company’s disciplined capital allocation. Potential risks include economic slowdowns impacting tenant demand, but PLYM’s lease structure and market positioning mitigate these concerns.

Sources

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