Previous Close | $22.52 |
Intrinsic Value | $0.62 |
Upside potential | -97% |
Data is not available at this time.
Kite Realty Group Trust (KRG) is a real estate investment trust (REIT) specializing in the ownership, operation, and development of high-quality open-air shopping centers and mixed-use properties. The company focuses on grocery-anchored and necessity-based retail assets, which provide stable cash flows due to their resilience during economic downturns. KRG’s portfolio is strategically located in high-growth Sun Belt and coastal markets, benefiting from favorable demographic trends and population inflows. The REIT’s revenue model is driven by long-term leases with creditworthy tenants, ensuring predictable rental income. KRG differentiates itself through a disciplined acquisition strategy, targeting properties with strong tenant covenants and redevelopment potential. Its market position is bolstered by a focus on experiential retail, which combines traditional shopping with dining and entertainment to drive foot traffic. The company’s emphasis on community-centric assets aligns with shifting consumer preferences toward convenience and localized experiences. KRG’s competitive edge lies in its ability to curate tenant mixes that cater to evolving retail demands while maintaining high occupancy rates.
KRG reported revenue of $841.8 million for FY 2024, reflecting steady growth in rental income from its diversified portfolio. Net income stood at $4.1 million, with diluted EPS of $0.0185, indicating modest profitability amid higher interest expenses. Operating cash flow was robust at $419.0 million, underscoring the REIT’s ability to generate liquidity from core operations. Capital expenditures of $140.9 million were directed toward redevelopment and maintenance, supporting long-term asset quality.
The company’s earnings power is anchored by its high occupancy rates and long-term lease agreements, which provide visibility into future cash flows. KRG’s capital efficiency is evident in its disciplined approach to acquisitions and redevelopments, focusing on properties with strong upside potential. The REIT’s ability to recycle capital through selective dispositions enhances its return on invested capital.
KRG maintains a solid balance sheet with $128.1 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of $3.23 billion reflects leverage typical for the REIT sector, with manageable maturities spread over several years. The company’s financial health is supported by its stable cash flows and access to capital markets for refinancing needs.
KRG has demonstrated consistent growth through strategic acquisitions and organic leasing initiatives. The REIT’s dividend policy remains attractive, with an annual payout of $1.05 per share, offering a yield that aligns with sector peers. Future growth is expected to be driven by redevelopment projects and opportunistic investments in high-demand markets.
Market expectations for KRG are balanced, with valuation metrics reflecting its stable cash flows and growth potential. The REIT trades at a premium to NAV, supported by its high-quality asset base and disciplined capital allocation. Investor sentiment remains positive, given KRG’s focus on necessity-based retail and resilient tenant mix.
KRG’s strategic advantages include its focus on grocery-anchored centers, which provide recession-resistant income, and its presence in high-growth markets. The outlook is favorable, with opportunities to enhance portfolio value through redevelopments and accretive acquisitions. The REIT is well-positioned to navigate macroeconomic uncertainties while delivering sustainable returns to shareholders.
10-K filing, company investor presentations
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 |