investorscraft@gmail.com

Intrinsic ValueW. P. Carey Inc. (WPC)

Previous Close$69.75
Intrinsic Value
Upside potential
Previous Close
$69.75

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

W. P. Carey Inc. is a diversified real estate investment trust (REIT) specializing in net lease properties across industrial, warehouse, office, retail, and self-storage sectors. The company generates stable, long-term income by leasing properties under triple-net agreements, where tenants bear most operating expenses. Its portfolio spans North America and Europe, providing geographic diversification. W. P. Carey differentiates itself through a focus on sale-leaseback transactions, offering capital solutions to corporate occupiers while securing predictable cash flows. The REIT’s disciplined underwriting and active asset management reinforce its reputation as a reliable landlord with high tenant retention. Its hybrid investment strategy, blending acquisitions with development, allows flexibility in capital deployment. The firm’s scale and expertise in cross-border transactions position it competitively in the global net lease market, appealing to investors seeking inflation-protected income.

Revenue Profitability And Efficiency

In FY 2024, W. P. Carey reported $1.58 billion in revenue, with net income of $460.8 million, translating to diluted EPS of $2.09. The company’s operating cash flow of $1.83 billion underscores strong cash generation from its lease-heavy model. Capital expenditures were negligible, reflecting the triple-net structure where tenants maintain properties. This efficiency supports high margins and predictable earnings.

Earnings Power And Capital Efficiency

The REIT’s earnings power is anchored by long-duration leases with embedded rent escalations, ensuring organic growth. Its capital efficiency is evident in a high cash flow conversion rate, with operating cash flow covering dividends comfortably. The absence of significant capex requirements allows free cash flow to be reinvested or returned to shareholders, enhancing returns on invested capital.

Balance Sheet And Financial Health

W. P. Carey maintains a robust balance sheet with $640.4 million in cash and equivalents against $8.04 billion in total debt. The debt level is manageable given the REIT’s stable cash flows and investment-grade credit profile. Prudent leverage ratios and staggered debt maturities mitigate refinancing risks, supporting financial flexibility for accretive acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated consistent dividend growth, with a $3.515 per share payout in FY 2024, reflecting its commitment to income-oriented investors. Growth is driven by a mix of accretive acquisitions, rent escalations, and selective dispositions. Portfolio recycling into higher-yielding assets aligns with long-term AFFO per share growth targets.

Valuation And Market Expectations

W. P. Carey trades at a valuation reflective of its stable cash flows and dividend yield. Market expectations are anchored to its ability to deploy capital at attractive spreads, with investor focus on cap rates and occupancy trends. The stock’s performance is closely tied to interest rate movements and sector-specific demand dynamics.

Strategic Advantages And Outlook

The REIT’s strategic advantages include its diversified tenant base, inflation-linked leases, and operational scale. Near-term outlook remains positive, supported by healthy demand for sale-leaseback transactions and disciplined capital allocation. Long-term growth hinges on maintaining underwriting standards and leveraging its expertise in fragmented international markets.

Sources

10-K filing, company investor relations

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