investorscraft@gmail.com

Intrinsic ValueStratus Properties Inc. (STRS)

Previous Close$29.67
Intrinsic Value
Upside potential
Previous Close
$29.67

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

Stratus Properties Inc. operates as a diversified real estate company primarily focused on the acquisition, development, and management of commercial, residential, and mixed-use properties in high-growth markets, particularly in Texas. The company generates revenue through property sales, leasing, and land development, leveraging its expertise in strategic site selection and value creation. Its portfolio includes retail centers, office spaces, and residential communities, catering to both urban and suburban demand. Stratus differentiates itself through a disciplined approach to underwriting and a focus on sustainable, long-term asset appreciation. The firm competes in a fragmented real estate sector, where local market knowledge and execution capabilities are critical. Its positioning is bolstered by a selective development pipeline and partnerships with institutional investors, though it faces cyclical risks inherent to real estate. The company’s ability to navigate zoning, permitting, and construction timelines is key to maintaining margins in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2024, Stratus reported revenue of $54.2 million and net income of $1.96 million, translating to diluted EPS of $0.24. Operating cash flow was negative at -$5.84 million, reflecting significant capital expenditures of -$29.1 million tied to development projects. The disparity between net income and cash flow suggests reinvestment in growth, though liquidity management remains a focus given the cyclical nature of real estate.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by high capital intensity, with development cycles impacting short-term profitability. ROIC metrics are not explicitly provided, but the negative operating cash flow and substantial capex indicate a focus on long-term asset value over near-term returns. Debt servicing costs and project timing are critical variables for future earnings stability.

Balance Sheet And Financial Health

Stratus holds $20.2 million in cash against total debt of $210.3 million, indicating leveraged operations typical for real estate developers. The debt-to-equity ratio is elevated, though manageable if project completions generate expected cash flows. Liquidity risks are mitigated by staggered debt maturities and asset-backed financing structures common in the industry.

Growth Trends And Dividend Policy

Growth is driven by phased property sales and development completions, with cyclicality influencing year-over-year comparisons. The company does not pay dividends, retaining cash for reinvestment. Future trends hinge on Texas’s demographic expansion and commercial real estate demand, though interest rate sensitivity remains a headwind.

Valuation And Market Expectations

The stock’s valuation likely reflects discounted cash flow models tied to future project IRR assumptions. Market expectations appear tempered by macro risks (e.g., rate hikes), but upside exists if development timelines accelerate or cap rates compress in target markets.

Strategic Advantages And Outlook

Stratus benefits from localized expertise and a scalable land bank, but execution risks persist. The outlook depends on balancing development pace with funding costs, with opportunistic asset sales providing optionality. A disciplined approach to capital allocation is critical amid economic uncertainty.

Sources

Company 10-K (CIK: 0000885508), Bloomberg

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