investorscraft@gmail.com

Intrinsic ValueVeris Residential, Inc. (VRE)

Previous Close$15.19
Intrinsic Value
Upside potential
Previous Close
$15.19

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

Veris Residential, Inc. is a real estate investment trust (REIT) specializing in multifamily and mixed-use properties, primarily in high-demand urban and suburban markets. The company generates revenue through leasing and property management, focusing on premium residential assets that cater to affluent tenants seeking convenience and lifestyle amenities. Its portfolio is strategically concentrated in the Northeast U.S., particularly in New Jersey, where it leverages strong demographic trends and limited housing supply to maintain high occupancy rates. Veris Residential differentiates itself through modern, sustainable developments and a tech-enabled tenant experience, positioning it as a leader in the luxury rental segment. The REIT’s market position is reinforced by its disciplined capital allocation and targeted redevelopment initiatives, which enhance asset value and long-term cash flow stability. Competitive pressures include rising construction costs and interest rate volatility, but its focus on high-barrier-to-entry markets provides a defensive moat.

Revenue Profitability And Efficiency

In FY 2024, Veris Residential reported revenue of $271.1 million, reflecting its core leasing operations. The company posted a net loss of $23.1 million, with diluted EPS of -$0.25, indicating ongoing operational or redevelopment costs. Operating cash flow stood at $52.3 million, suggesting underlying cash generation despite reported losses. Capital expenditures were negligible, implying limited near-term growth investments or a focus on stabilizing existing assets.

Earnings Power And Capital Efficiency

The negative earnings highlight challenges in translating revenue into profitability, possibly due to interest expenses or property-level inefficiencies. However, positive operating cash flow signals an ability to cover near-term obligations. The absence of capital expenditures suggests a pause in expansion, possibly to optimize the current portfolio. Debt levels relative to cash reserves warrant monitoring for refinancing risks.

Balance Sheet And Financial Health

Veris Residential holds $7.3 million in cash against $1.67 billion in total debt, indicating a leveraged balance sheet typical of REITs. The debt-to-equity ratio appears elevated, though common for asset-heavy models. Liquidity depends on stable rental income and access to capital markets. Asset quality and occupancy rates will be critical to maintaining covenant compliance and refinancing flexibility.

Growth Trends And Dividend Policy

The company paid a dividend of $0.29 per share, suggesting a commitment to shareholder returns despite earnings volatility. Growth prospects hinge on rent escalations and occupancy stability, as new developments are not currently a focus. Demographic tailwinds in core markets may support organic growth, but macroeconomic headwinds could pressure margins.

Valuation And Market Expectations

Market expectations likely factor in Veris Residential’s repositioning efforts and leverage profile. The stock’s valuation may reflect skepticism about near-term earnings recovery, balanced by its premium asset base and dividend yield. Comparables with peers in the multifamily REIT sector would provide context for its trading multiples.

Strategic Advantages And Outlook

Veris Residential’s strategic advantages include its high-quality asset portfolio and focus on resilient Northeast markets. The outlook depends on execution in stabilizing earnings, managing debt maturities, and capitalizing on rental demand. Long-term success will require balancing redevelopment investments with shareholder returns amid uncertain interest rate conditions.

Sources

Company filings (CIK: 0000924901), disclosed financials for FY 2024

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