investorscraft@gmail.com

Intrinsic Value of PotlatchDeltic Corporation (PCH)

Previous Close$40.50
Intrinsic Value
Upside potential
Previous Close
$40.50

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

PotlatchDeltic Corporation operates as a real estate investment trust (REIT) with a focus on timberland management, wood products manufacturing, and rural land sales. The company owns approximately 2.2 million acres of timberlands across the U.S., leveraging sustainable forestry practices to generate revenue through timber harvesting, land leases, and real estate transactions. Its vertically integrated model includes lumber and plywood production, providing stability across commodity cycles. PotlatchDeltic holds a strong position in the Pacific Northwest and Southern U.S., where timber demand is driven by housing construction and industrial activity. The company’s diversified revenue streams mitigate risks associated with timber price volatility, while its large-scale land ownership offers long-term appreciation potential. As one of the largest private timberland owners in the U.S., PotlatchDeltic benefits from economies of scale and strategic locations near high-growth markets.

Revenue Profitability And Efficiency

PotlatchDeltic reported revenue of $1.06 billion for FY 2024, with net income of $21.9 million, reflecting margin pressures from fluctuating timber prices and operational costs. Diluted EPS stood at $0.28, while operating cash flow reached $188.5 million, indicating solid cash generation despite earnings volatility. The absence of capital expenditures suggests disciplined spending, though reinvestment may be necessary to maintain asset productivity.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to timber market dynamics and real estate sales, which can be cyclical. Operating cash flow coverage of net income highlights efficient working capital management, but elevated debt levels may constrain capital allocation flexibility. The REIT structure supports tax-efficient returns, though dividend obligations limit retained earnings for growth initiatives.

Balance Sheet And Financial Health

PotlatchDeltic maintains $151.6 million in cash against $1.03 billion in total debt, signaling moderate liquidity. The debt-to-equity ratio warrants monitoring, particularly given interest rate sensitivity. Timberland assets provide collateral value, but leverage could pressure financial flexibility if timber prices decline or interest expenses rise.

Growth Trends And Dividend Policy

Growth relies on timberland appreciation and selective land sales, with limited near-term expansion in manufacturing. The $1.80 annual dividend per share offers a yield appeal, though payout sustainability depends on stable cash flows. Shareholder returns may prioritize dividends over aggressive reinvestment, aligning with REIT distribution requirements.

Valuation And Market Expectations

The stock trades at a discount to timberland NAV peers, reflecting cyclical risks and leverage concerns. Market expectations hinge on housing demand recovery and timber price stabilization, with potential upside from strategic land monetization.

Strategic Advantages And Outlook

PotlatchDeltic’s scale, geographic diversity, and integrated operations provide resilience, though macroeconomic headwinds pose challenges. Sustainable forestry practices align with ESG trends, potentially enhancing long-term asset value. The outlook remains cautious, balancing cyclical demand with disciplined capital management.

Sources

Company filings (10-K), investor presentations

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