investorscraft@gmail.com

Intrinsic ValueWheeler Real Estate Investment Trust, Inc. (WHLR)

Previous Close$1.98
Intrinsic Value
Upside potential
Previous Close
$1.98

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

Wheeler Real Estate Investment Trust, Inc. (WHLR) is a specialized REIT focused on acquiring, financing, and managing income-producing retail properties, primarily in secondary and tertiary markets across the southeastern United States. The company’s portfolio consists of necessity-based retail centers anchored by grocery stores, pharmacies, and discount retailers, which provide stable cash flows due to their recession-resistant tenant mix. WHLR operates in a competitive sector dominated by larger REITs, but its niche focus on underserved markets allows it to capitalize on lower acquisition costs and higher yields. The firm’s revenue model relies on long-term triple-net leases, minimizing operational risks while ensuring predictable rental income. Despite its strategic positioning, WHLR faces challenges from e-commerce disruption and tenant consolidation, requiring disciplined asset management to maintain occupancy and rental rates.

Revenue Profitability And Efficiency

WHLR reported revenue of $104.6 million for the period, reflecting its ability to generate steady rental income from its retail properties. However, the company posted a net loss of $9.6 million, indicating operational inefficiencies or elevated financing costs. Operating cash flow stood at $26.0 million, suggesting core operations remain cash-generative despite profitability challenges. The absence of capital expenditures implies limited near-term growth investments.

Earnings Power And Capital Efficiency

The diluted EPS of -$54,720 highlights WHLR’s current earnings challenges, likely driven by high leverage costs or property-level expenses. The REIT’s capital efficiency is constrained by its debt-heavy structure, though its focus on necessity-based retail provides a defensive cash flow base. Operating cash flow coverage of interest expenses would be critical to assess sustainability.

Balance Sheet And Financial Health

WHLR’s balance sheet shows $43.0 million in cash against $503.9 million in total debt, signaling significant leverage. The high debt load may limit financial flexibility, particularly in a rising interest rate environment. The lack of disclosed capital expenditures suggests a focus on stabilizing existing assets rather than expansion.

Growth Trends And Dividend Policy

With no dividend payments and a net loss, WHLR appears to prioritize balance sheet repair over shareholder returns. Growth prospects are likely muted given the absence of capex and reliance on organic lease renewals. The REIT’s performance will hinge on occupancy stability and refinancing capabilities in its niche markets.

Valuation And Market Expectations

WHLR’s valuation likely reflects its high leverage and operational challenges, with investors pricing in risks associated with its secondary-market focus. Market expectations may be tempered until the company demonstrates improved profitability or deleveraging progress.

Strategic Advantages And Outlook

WHLR’s strategic advantage lies in its focus on necessity-based retail in underserved markets, providing insulation against economic downturns. However, the outlook remains cautious due to leverage and competitive pressures. Successful execution of asset management and refinancing strategies will be key to stabilizing performance.

Sources

Company filings (10-K), Wheeler REIT investor materials

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