Previous Close | $70.79 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Regency Centers Corporation operates as a premier real estate investment trust (REIT) specializing in grocery-anchored shopping centers and mixed-use properties. The company focuses on high-quality retail assets in affluent suburban markets, leveraging strategic tenant diversification to drive stable cash flows. Its portfolio includes national retailers, local businesses, and experiential tenants, reinforcing resilience against e-commerce disruption. Regency’s market position is strengthened by its disciplined acquisition strategy, development expertise, and strong relationships with anchor tenants like Publix and Whole Foods. The REIT’s emphasis on dense, high-income trade areas ensures consistent occupancy and rental growth, supported by long-term leases and proactive property management. As a leader in the retail real estate sector, Regency benefits from scale advantages, operational efficiency, and a reputation for curating vibrant community-centric destinations.
Regency reported revenue of $1.45 billion for FY 2024, with net income of $400.4 million, reflecting disciplined cost management and high occupancy rates. Diluted EPS stood at $2.11, supported by stable rental income and operational efficiency. Operating cash flow of $790.2 million underscores the REIT’s ability to convert earnings into liquidity, with no significant capital expenditures reported during the period.
The company’s earnings power is anchored by its high-quality asset base and long-term lease structures, ensuring predictable cash flows. Capital efficiency is evident in its ability to maintain robust operating margins without material capex, allowing reinvestment into strategic acquisitions and redevelopments. The absence of reported capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion.
Regency’s balance sheet shows $56.3 million in cash and equivalents against $5.02 billion in total debt, indicating a leveraged but manageable position typical for REITs. The debt load is offset by stable cash flows and asset-backed financing. The company’s liquidity and access to capital markets support its growth initiatives and dividend commitments.
Regency’s growth is driven by same-property NOI improvements and selective acquisitions in high-demand markets. The dividend payout of $2.66 per share reflects a commitment to shareholder returns, with a payout ratio aligned with FFO coverage. The REIT’s focus on grocery-anchored centers provides a defensive growth profile amid economic cycles.
The market values Regency’s defensive portfolio and income stability, with its valuation reflecting premium pricing for grocery-anchored retail assets. Investor expectations are likely centered on sustained occupancy, rental rate growth, and disciplined capital allocation, given the sector’s competitive dynamics.
Regency’s strategic advantages include its prime locations, tenant diversification, and operational expertise. The outlook remains positive, supported by demand for essential retail space and the company’s ability to adapt to evolving consumer preferences. Long-term growth will hinge on leveraging its development pipeline and maintaining balance sheet flexibility.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |