investorscraft@gmail.com

Intrinsic ValueSeritage Growth Properties (SRG)

Previous Close$3.30
Intrinsic Value
Upside potential
Previous Close
$3.30

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

Seritage Growth Properties (SRG) is a real estate investment trust (REIT) specializing in the ownership, redevelopment, and management of retail and mixed-use properties across the United States. The company primarily focuses on transforming underperforming retail assets into higher-value properties through strategic redevelopment, leasing, and sales. Its portfolio includes former Sears and Kmart locations, which it repurposes for modern retail, residential, or commercial use. SRG operates in a competitive REIT sector, where its niche lies in adaptive reuse of distressed retail spaces, offering potential for value creation through redevelopment expertise. The company’s market position is shaped by its ability to capitalize on evolving retail trends, such as the shift toward experiential and mixed-use developments. However, its reliance on legacy retail assets presents both opportunities and risks, given the volatility in the retail real estate market. SRG’s revenue model hinges on property sales, leasing income, and development gains, with a focus on unlocking latent value in its holdings.

Revenue Profitability And Efficiency

In FY 2024, Seritage reported revenue of $17.6 million, reflecting its transitional phase as it monetizes assets. The company posted a net loss of $153.5 million, driven by redevelopment costs and asset impairment charges. Operating cash flow was negative at $53.5 million, underscoring the capital-intensive nature of its redevelopment strategy. With no capital expenditures recorded, SRG appears to be prioritizing liquidity preservation amid its restructuring efforts.

Earnings Power And Capital Efficiency

SRG’s diluted EPS of -$2.82 highlights significant earnings challenges, largely due to ongoing redevelopment expenses and limited recurring income. The absence of dividends aligns with its focus on reinvesting proceeds from asset sales into high-return projects. Capital efficiency remains constrained by the cyclical nature of property development, though successful redevelopments could improve returns over time.

Balance Sheet And Financial Health

Seritage maintains a balance sheet with $85.2 million in cash and equivalents against $240 million in total debt, indicating moderate leverage. The company’s liquidity position is supported by asset sales, but its financial health depends on executing redevelopments profitably. The lack of near-term maturities provides flexibility, though sustained losses could pressure its ability to service debt.

Growth Trends And Dividend Policy

SRG’s growth is tied to its ability to reposition assets, with no near-term dividend payouts expected. The company’s strategy emphasizes value creation through sales and redevelopment rather than organic growth. Market trends favoring mixed-use properties could benefit SRG, but execution risks remain high given its reliance on transactional income.

Valuation And Market Expectations

The market likely discounts SRG’s shares due to its inconsistent earnings and reliance on asset sales. Valuation metrics are skewed by negative profitability, but upside potential exists if redevelopments attract premium buyers or tenants. Investor sentiment hinges on the company’s ability to monetize its portfolio efficiently.

Strategic Advantages And Outlook

SRG’s key advantage lies in its expertise in repurposing retail assets, a niche with long-term potential. However, the outlook is cautious, as success depends on favorable market conditions and execution. The company’s ability to navigate retail real estate headwinds will determine its trajectory, with asset sales and redevelopments being critical to future performance.

Sources

Company filings (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