investorscraft@gmail.com

Intrinsic ValueCohen & Steers Total Return Realty Fund, Inc. (RFI)

Previous Close$11.17
Intrinsic Value
Upside potential
Previous Close
$11.17

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

Cohen & Steers Total Return Realty Fund, Inc. (RFI) is a closed-end investment fund specializing in real estate securities, primarily focusing on real estate investment trusts (REITs) and other real estate-related equities. The fund aims to provide high current income and capital appreciation by investing in a diversified portfolio of U.S. and international real estate assets. Its strategy leverages Cohen & Steers' deep expertise in real estate markets, offering investors exposure to a sector known for its income-generating potential and inflation-hedging characteristics. The fund differentiates itself through active management, targeting undervalued opportunities and optimizing portfolio allocations to enhance total returns. RFI operates in a competitive landscape alongside other real estate-focused funds but benefits from its parent company's established reputation and research-driven approach. Its market position is reinforced by a disciplined investment process and a focus on high-quality assets with sustainable cash flows.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, RFI reported revenue of $17.5 million, with net income reaching $16.7 million, reflecting strong profitability. The diluted EPS stood at $0.63, indicating efficient earnings distribution across its 26.6 million outstanding shares. The absence of operating cash flow and capital expenditures suggests the fund's operations are primarily focused on portfolio management rather than capital-intensive activities.

Earnings Power And Capital Efficiency

RFI demonstrates solid earnings power, with net income closely aligning with revenue, highlighting effective cost management. The fund's capital efficiency is evident in its ability to generate meaningful returns without leveraging debt, as indicated by zero total debt. The focus on real estate securities allows for scalable earnings without significant capital outlays, supporting consistent performance.

Balance Sheet And Financial Health

The fund maintains a conservative balance sheet, with cash and equivalents totaling $454,561 and no debt, underscoring strong financial health. This low-leverage position provides flexibility to navigate market volatility and capitalize on investment opportunities. The absence of debt also reduces financial risk, aligning with the fund's objective of delivering stable returns to shareholders.

Growth Trends And Dividend Policy

RFI's growth is tied to the performance of the real estate sector, with its portfolio designed to benefit from both income and appreciation. The fund's dividend policy is robust, with a dividend per share of $0.96, reflecting its commitment to providing high current income. This aligns with investor expectations for yield-focused real estate investments.

Valuation And Market Expectations

The fund's valuation is influenced by its NAV and the performance of its underlying real estate holdings. Market expectations likely center on its ability to sustain dividends and capitalize on real estate market trends. The absence of debt and focus on high-quality assets may support a premium valuation relative to peers.

Strategic Advantages And Outlook

RFI's strategic advantages include its affiliation with Cohen & Steers, a leader in real estate investing, and its active management approach. The outlook remains positive, driven by the fund's ability to identify undervalued opportunities and its focus on income-generating assets. However, performance will depend on broader real estate market conditions and interest rate trends.

Sources

Fund financial disclosures, Cohen & Steers investor materials

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