Previous Close | $94.88 |
Intrinsic Value | $12.75 |
Upside potential | -87% |
Data is not available at this time.
Federal Realty Investment Trust (FRT) is a premier real estate investment trust (REIT) specializing in high-quality retail and mixed-use properties. The company focuses on densely populated, affluent urban and suburban markets, where it owns and operates a portfolio of shopping centers, street retail, and mixed-use developments. FRT's properties are strategically located in high-traffic areas, often anchored by grocery stores, fitness centers, and other necessity-based tenants, ensuring stable occupancy and rental income. The REIT's emphasis on long-term leases with creditworthy tenants provides a predictable revenue stream, while its mixed-use developments enhance value through diversification into residential and office components. FRT's market position is strengthened by its disciplined acquisition strategy, targeting properties with strong growth potential and redevelopment opportunities. The company's reputation for maintaining high-quality assets and fostering tenant relationships has solidified its standing as a leader in the retail REIT sector.
FRT reported revenue of $1.20 billion for FY 2024, with net income of $295.2 million, reflecting a net margin of approximately 24.6%. The company's diluted EPS stood at $3.42, demonstrating solid profitability. Operating cash flow was robust at $574.6 million, indicating efficient cash generation from core operations. Notably, FRT's capital expenditures were minimal, suggesting a focus on maintaining rather than expanding its property portfolio.
FRT's earnings power is underpinned by its high-quality asset base and stable tenant mix, which drive consistent rental income. The company's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue. With no significant capital expenditures reported, FRT appears to prioritize optimizing existing assets over aggressive expansion, enhancing returns on invested capital.
FRT's balance sheet shows $123.4 million in cash and equivalents against total debt of $4.56 billion, indicating a leveraged but manageable position. The REIT's debt levels are typical for the sector, supported by its stable cash flows. The absence of capital expenditures suggests a conservative approach to leveraging, which may bolster financial flexibility in uncertain market conditions.
FRT's growth is likely driven by same-property NOI improvements and selective redevelopment rather than aggressive acquisitions. The company's dividend policy remains attractive, with a dividend per share of $4.45, reflecting a commitment to returning capital to shareholders. This aligns with FRT's reputation as a reliable dividend payer in the REIT space.
FRT's valuation metrics, including its P/E ratio derived from its $3.42 EPS, will be influenced by investor sentiment toward retail REITs and interest rate trends. The market likely prices FRT at a premium due to its high-quality portfolio and consistent dividend history, though sector-wide headwinds such as e-commerce competition may weigh on expectations.
FRT's strategic advantages include its prime property locations, diversified tenant base, and strong operational execution. The outlook remains cautiously optimistic, with potential growth from redevelopment projects and steady demand for well-located retail spaces. However, macroeconomic factors and shifts in consumer behavior pose risks that could impact performance.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |