investorscraft@gmail.com

Intrinsic ValuePlaza Retail REIT (PLZ-UN.TO)

Previous Close$4.25
Intrinsic Value
Upside potential
Previous Close
$4.25

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

Plaza Retail REIT is a Canadian real estate investment trust specializing in retail properties, with a strategic focus on Ontario, Quebec, and Atlantic Canada. The REIT’s portfolio comprises 272 properties totaling approximately 8.6 million square feet, primarily consisting of open-air shopping centers and stand-alone small-box retail outlets. These properties are predominantly leased to national tenants, ensuring stable occupancy and rental income. Plaza’s business model revolves around acquiring, developing, and managing retail properties that cater to essential consumer needs, positioning it as a resilient player in the retail real estate sector. The REIT’s geographic concentration in high-traffic regions enhances its ability to maintain strong tenant relationships and capitalize on regional economic growth. Plaza’s development pipeline further supports long-term value creation, reinforcing its competitive position in Canada’s fragmented retail property market. The REIT’s focus on necessity-based retail tenants, such as grocery stores and pharmacies, provides a defensive revenue stream, mitigating cyclical risks associated with discretionary spending. This strategy, combined with disciplined capital allocation, underscores Plaza’s ability to deliver consistent returns to unitholders.

Revenue Profitability And Efficiency

Plaza Retail REIT reported revenue of CAD 121.3 million, with net income of CAD 25.0 million, reflecting a stable operational performance. The diluted EPS of CAD 0.23 indicates modest profitability, supported by efficient property management and a high occupancy rate. Operating cash flow of CAD 39.9 million underscores the REIT’s ability to generate liquidity from its core operations, with no significant capital expenditures reported during the period.

Earnings Power And Capital Efficiency

The REIT’s earnings power is driven by its diversified portfolio of retail properties, which generate steady rental income. With a market cap of CAD 417.4 million and a beta of 0.95, Plaza exhibits lower volatility compared to broader equity markets, aligning with its income-focused strategy. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion.

Balance Sheet And Financial Health

Plaza’s balance sheet shows total debt of CAD 657.2 million, which is substantial relative to its market cap, indicating leveraged operations. However, the REIT maintains CAD 8.9 million in cash and equivalents, providing liquidity for near-term obligations. The debt structure and maturity profile will be critical to monitor, given the interest rate sensitivity of REITs.

Growth Trends And Dividend Policy

Plaza’s growth is anchored in its development pipeline and strategic acquisitions, though recent activity appears muted. The REIT offers a dividend yield of approximately 6.7%, with a payout of CAD 0.28 per share, reflecting its commitment to income distribution. The sustainability of dividends will depend on maintaining occupancy rates and managing debt costs in a rising rate environment.

Valuation And Market Expectations

Trading at a market cap of CAD 417.4 million, Plaza is valued at a discount to its peers, likely reflecting investor concerns about leverage and retail sector headwinds. The REIT’s low beta suggests it is perceived as a defensive play, but its valuation multiples will hinge on future leasing activity and interest rate trends.

Strategic Advantages And Outlook

Plaza’s strategic advantages include its focus on necessity-based retail and a geographically concentrated portfolio, which provide resilience against economic downturns. The REIT’s outlook depends on its ability to navigate rising borrowing costs and sustain occupancy levels. Long-term growth may hinge on selective development opportunities and tenant diversification.

Sources

Company filings, TSX disclosures, Bloomberg

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