investorscraft@gmail.com

Intrinsic ValuePrimaris Real Estate Investment Trust (PMZ-UN.TO)

Previous Close$15.38
Intrinsic Value
Upside potential
Previous Close
$15.38

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

Primaris Real Estate Investment Trust (Primaris REIT) is a Canadian retail-focused REIT specializing in enclosed shopping malls and mixed-use properties. The trust owns a geographically diversified portfolio of high-quality retail assets, primarily located in strong urban markets across Canada. Primaris generates revenue through long-term leases with national and regional retailers, leveraging its properties' strategic locations to maintain high occupancy rates. The REIT's portfolio benefits from a mix of anchor tenants and smaller retailers, providing stable cash flows. As a pure-play retail REIT, Primaris operates independently since its spin-off from H&R REIT in 2021, allowing it to focus exclusively on retail property optimization and value creation. The trust's market position is strengthened by its focus on dominant shopping centers in resilient Canadian markets, though it faces sector-wide challenges from e-commerce disruption and changing consumer preferences. Primaris differentiates itself through active asset management and a conservative approach to leverage, positioning it as a stable income vehicle in the Canadian REIT sector.

Revenue Profitability And Efficiency

Primaris reported FY revenue of CAD 504.6 million, demonstrating stable cash flow generation from its retail property portfolio. With net income of CAD 79.5 million and diluted EPS of CAD 0.83, the REIT maintains reasonable profitability metrics for the retail REIT sector. Operating cash flow of CAD 168.3 million indicates solid conversion of rental income to cash, though capital expenditures of CAD 52.9 million reflect ongoing property maintenance and repositioning costs.

Earnings Power And Capital Efficiency

The REIT's earnings power stems from its portfolio of necessity-based retail properties, generating consistent funds from operations. With a market capitalization of CAD 1.52 billion, Primaris demonstrates scale in the Canadian retail REIT space. The capital structure appears moderately leveraged, with total debt of CAD 1.71 billion against its property assets, requiring careful monitoring of interest coverage ratios in the current rate environment.

Balance Sheet And Financial Health

Primaris maintains CAD 14.8 million in cash and equivalents against substantial total debt of CAD 1.71 billion, indicating reliance on refinancing and property cash flows for liquidity. The debt load is typical for REITs but warrants attention to interest rate exposure and lease renewal risks. The balance sheet strength will depend on maintaining high occupancy rates across its retail portfolio.

Growth Trends And Dividend Policy

The REIT offers a dividend yield of approximately 5.6% based on its CAD 0.84835 annual dividend per share, appealing to income-focused investors. Growth prospects are tied to Canadian retail market recovery and successful lease renewals, with limited near-term expansion opportunities given sector headwinds. Same-property NOI growth will be a key metric to watch for underlying performance.

Valuation And Market Expectations

Trading at a beta of 1.091, Primaris shows slightly higher volatility than the broader market, reflecting retail REIT sector risks. The current valuation appears to price in moderate growth expectations, with investors likely focusing on dividend sustainability and portfolio occupancy rates amid challenging retail conditions.

Strategic Advantages And Outlook

Primaris benefits from its focused retail strategy and experienced management team. The outlook remains cautious due to e-commerce pressures, but the trust's focus on necessity-based retail and strong locations provides some insulation. Successful execution of value-add initiatives and maintaining high occupancy will be critical for long-term performance in a transforming retail landscape.

Sources

Company filings, TSX disclosures, market data

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