investorscraft@gmail.com

Intrinsic ValueTejon Ranch Co. (TRC)

Previous Close$16.09
Intrinsic Value
Upside potential
Previous Close
$16.09

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

Tejon Ranch Co. operates as a diversified real estate development and agribusiness company, primarily focused on land management and strategic development in California. The company generates revenue through a mix of agricultural operations, mineral resources, and commercial real estate ventures, including industrial and retail properties. Its vast land holdings, spanning approximately 270,000 acres, provide a unique competitive edge, allowing for long-term value creation through phased development and leasing agreements. Tejon Ranch’s market position is bolstered by its strategic location along major transportation corridors, making it attractive for logistics and industrial tenants. The company’s agribusiness segment, which includes farming and cattle operations, adds stability to its revenue streams while complementing its land-use strategy. Over time, Tejon Ranch has positioned itself as a key player in sustainable land development, balancing economic growth with environmental stewardship.

Revenue Profitability And Efficiency

In FY 2024, Tejon Ranch reported revenue of $41.9 million, with net income of $2.7 million, translating to diluted EPS of $0.10. Operating cash flow stood at $14.3 million, reflecting efficient cash generation from its diversified operations. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion, contributing to stable profitability metrics.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its ability to monetize land assets through leasing and development, yielding consistent cash flows. With no reported capital expenditures in FY 2024, Tejon Ranch demonstrates disciplined capital allocation, prioritizing returns on existing investments over speculative growth. This approach enhances capital efficiency, though long-term earnings potential depends on successful execution of development projects.

Balance Sheet And Financial Health

Tejon Ranch maintains a solid balance sheet, with $39.3 million in cash and equivalents against $66.9 million in total debt. The manageable debt level, coupled with strong operating cash flow, indicates financial stability. The company’s asset-heavy model, centered on land holdings, provides intrinsic value and collateral strength, though liquidity depends on timely asset monetization.

Growth Trends And Dividend Policy

Growth is driven by phased real estate development and leasing activities, with potential upside from future land sales. The company does not currently pay dividends, reinvesting cash flows into strategic projects. This aligns with its long-term focus on value appreciation through land development, though investor returns remain contingent on execution risks and market conditions.

Valuation And Market Expectations

Tejon Ranch’s valuation reflects its unique land assets and development potential, though its earnings multiples may not fully capture long-term upside. Market expectations hinge on successful project timelines and macroeconomic factors influencing real estate demand. The stock’s performance will likely correlate with progress in monetizing its extensive land portfolio.

Strategic Advantages And Outlook

Tejon Ranch’s strategic advantages include its vast land holdings, prime location, and diversified revenue streams. The outlook is cautiously optimistic, with growth tied to real estate market dynamics and development execution. Risks include regulatory hurdles and economic cycles, but the company’s asset base provides resilience. Long-term value creation remains the cornerstone of its strategy.

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