investorscraft@gmail.com

Intrinsic ValueKillam Apartment REIT (KMP-UN.TO)

Previous Close$17.54
Intrinsic Value
Upside potential
Previous Close
$17.54

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

Killam Apartment REIT is a leading Canadian residential real estate investment trust specializing in the ownership, operation, and development of multifamily properties and manufactured home communities. With a CAD $3.6 billion portfolio, the REIT focuses on high-growth urban markets, particularly in Eastern Canada, leveraging a diversified asset base to mitigate regional economic risks. Its core revenue model derives from rental income, supported by strategic property acquisitions, value-add renovations, and new developments aimed at enhancing tenant retention and premium pricing. Killam distinguishes itself through a disciplined capital allocation strategy, targeting newer properties and high-demand locations to sustain occupancy and rental growth. The REIT’s emphasis on operational efficiency and geographic diversification positions it as a resilient player in Canada’s competitive residential real estate sector, benefiting from long-term demographic trends favoring rental housing demand.

Revenue Profitability And Efficiency

Killam reported revenue of CAD 364.7 million for the period, with net income reaching CAD 667.8 million, reflecting strong operational performance and potential gains from property revaluations. The REIT’s diluted EPS of CAD 5.6 underscores its earnings capacity, while operating cash flow of CAD 160.1 million highlights stable cash generation. Capital expenditures of CAD 93.9 million indicate ongoing investments in portfolio maintenance and growth initiatives.

Earnings Power And Capital Efficiency

The REIT’s earnings power is supported by its ability to generate consistent rental income and optimize property performance. With a focus on accretive acquisitions and development, Killam demonstrates disciplined capital deployment, balancing growth with leverage management. Its high net income relative to revenue suggests efficient cost control and potential non-recurring gains, though core profitability metrics should be scrutinized for sustainability.

Balance Sheet And Financial Health

Killam’s balance sheet shows total debt of CAD 2.21 billion against cash reserves of CAD 13.2 million, indicating a leveraged but manageable position typical for REITs. The debt load supports its growth strategy, but investors should monitor interest coverage and refinancing risks. The REIT’s market capitalization of CAD 2.13 billion reflects investor confidence in its asset quality and long-term prospects.

Growth Trends And Dividend Policy

Killam’s growth strategy emphasizes geographic expansion and portfolio enhancement through acquisitions and developments. The REIT pays a dividend of CAD 0.71 per share, aligning with its income-focused mandate. Future growth will depend on execution of its three-pillar strategy: operational efficiency, accretive acquisitions, and development in core markets.

Valuation And Market Expectations

Trading with a beta of 1.037, Killam exhibits moderate sensitivity to market movements. Its valuation reflects expectations of steady rental income growth and disciplined capital allocation. Investors likely price in its ability to navigate economic cycles while maintaining occupancy and rental rate stability.

Strategic Advantages And Outlook

Killam’s strategic advantages include a diversified portfolio, focus on high-demand urban markets, and a track record of value-enhancing initiatives. The outlook remains positive, supported by Canada’s tight rental housing supply and demographic trends. Execution of its growth strategy and prudent leverage management will be critical to sustaining long-term shareholder value.

Sources

Company filings, TSX disclosures

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