investorscraft@gmail.com

Intrinsic ValueSTAG Industrial, Inc. (STAG)

Previous Close$37.51
Intrinsic Value
Upside potential
Previous Close
$37.51

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

STAG Industrial, Inc. is a real estate investment trust (REIT) specializing in the acquisition, ownership, and operation of single-tenant industrial properties across the United States. The company focuses on warehouses, distribution centers, and light manufacturing facilities, catering primarily to e-commerce, logistics, and manufacturing tenants. Its diversified portfolio spans key logistics markets, benefiting from the secular growth of e-commerce and supply chain modernization. STAG’s strategy emphasizes long-term leases with staggered maturities, reducing vacancy risk and ensuring stable cash flows. The REIT’s market position is bolstered by its focus on secondary markets, where it often faces less competition and achieves higher yields compared to primary logistics hubs. This approach allows STAG to capitalize on regional demand imbalances while maintaining a disciplined underwriting process. The company’s tenant base is well-diversified across industries, mitigating concentration risk and enhancing resilience against sector-specific downturns. STAG’s scalable platform and data-driven acquisition strategy position it as a nimble player in the industrial real estate sector, capable of identifying value in underserved markets.

Revenue Profitability And Efficiency

STAG reported revenue of $767.4 million for the period, with net income of $189.2 million, reflecting a net margin of approximately 24.7%. The company’s diluted EPS stood at $1.04, supported by strong operational cash flow of $460.3 million. Notably, STAG maintains capital expenditure efficiency, with no significant capex reported, underscoring its asset-light model and focus on leasing rather than development.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust operating cash flow, which exceeds net income due to non-cash adjustments like depreciation. STAG’s capital efficiency is highlighted by its ability to generate steady cash flows without heavy reinvestment needs, allowing for consistent dividend distributions. Its focus on single-tenant industrial properties ensures predictable rental income, enhancing long-term earnings stability.

Balance Sheet And Financial Health

STAG’s balance sheet shows $36.3 million in cash and equivalents against total debt of $3.06 billion, indicating a leveraged but manageable position typical for REITs. The company’s debt structure is likely aligned with long-term lease income, providing stability. Its financial health is supported by strong cash flow coverage, though investors should monitor leverage ratios in rising interest rate environments.

Growth Trends And Dividend Policy

STAG has demonstrated consistent growth through strategic acquisitions and lease renewals. The company pays a dividend of $1.48 per share, reflecting a commitment to shareholder returns. Its growth trajectory is tied to industrial real estate demand, particularly from e-commerce and logistics sectors, which continue to expand despite macroeconomic headwinds.

Valuation And Market Expectations

The market values STAG based on its ability to sustain and grow dividends, given its stable cash flows and industrial sector tailwinds. Current metrics suggest investors prioritize yield and long-term lease visibility, though valuation multiples may reflect broader REIT sector trends and interest rate sensitivity.

Strategic Advantages And Outlook

STAG’s strategic advantage lies in its niche focus on single-tenant industrial properties and secondary markets, which offer higher yields and lower competition. The outlook remains positive, driven by e-commerce growth and supply chain resilience, though macroeconomic factors like interest rates and tenant credit quality warrant monitoring. The company’s disciplined acquisition strategy positions it well for sustained 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