investorscraft@gmail.com

Intrinsic ValueSmartCentres Real Estate Investment Trust (SRU-UN.TO)

Previous Close$26.69
Intrinsic Value
Upside potential
Previous Close
$26.69

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

SmartCentres Real Estate Investment Trust is a leading Canadian REIT specializing in value-oriented retail properties and mixed-use community developments. With a portfolio of 166 strategically located properties encompassing 33.8 million square feet of retail space, the REIT maintains a high occupancy rate of 97.4%. Its core revenue model is anchored in long-term leases with national and regional retailers, providing stable cash flow. The Trust is actively expanding into mixed-use developments under its SmartLiving and SmartCentres banners, targeting residential, office, and hospitality segments. This diversification positions SmartCentres as a key player in reshaping urban-suburban landscapes across Canada. The REIT’s $11.9 billion intensification program underscores its commitment to transforming underutilized retail land into high-density, connected communities. SmartCentres’ competitive edge lies in its extensive land holdings—3,500 acres—providing a unique platform for scalable growth. Its flagship project, SmartVMC in Vaughan, Ontario, exemplifies this strategy, with plans for 11 million square feet of mixed-use space. The Trust’s focus on transit-oriented developments aligns with broader urban planning trends, reinforcing its market leadership in value-driven real estate.

Revenue Profitability And Efficiency

SmartCentres reported revenue of CAD 918.4 million, with net income of CAD 236.8 million, reflecting stable operational performance. The diluted EPS of CAD 1.39 indicates efficient earnings distribution. Operating cash flow stood at CAD 374.2 million, supported by high occupancy rates and disciplined cost management. Capital expenditures were minimal at CAD -0.5 million, suggesting a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The REIT demonstrates strong earnings power, with a net income margin of approximately 25.8%. Its ability to generate consistent cash flow from its retail portfolio supports ongoing development projects. The capital-efficient model is evident in its low capex requirements relative to operating cash flow, allowing for reinvestment in high-return intensification projects without excessive leverage.

Balance Sheet And Financial Health

SmartCentres maintains a solid balance sheet with CAD 37.7 million in cash and equivalents. Total debt of CAD 5.05 billion reflects the capital-intensive nature of real estate development, but the Trust’s stable cash flows and asset base provide a strong foundation for debt servicing. The market capitalization of CAD 3.67 billion suggests a balanced leverage profile relative to equity.

Growth Trends And Dividend Policy

The Trust’s growth is driven by its intensification program, which aims to add 59.3 million square feet of mixed-use space. Dividend payments of CAD 1.85 per share highlight a commitment to shareholder returns, supported by predictable rental income and development upside. The presold condominium phases, such as Transit City, further de-risk near-term cash flows.

Valuation And Market Expectations

With a beta of 0.927, SmartCentres exhibits lower volatility compared to the broader market, appealing to income-focused investors. The current valuation reflects expectations for steady growth from its retail portfolio and long-term value creation through mixed-use developments. Market sentiment appears balanced, considering both near-term stability and future intensification potential.

Strategic Advantages And Outlook

SmartCentres’ strategic advantages include its extensive land bank, prime retail locations, and integrated development capabilities. The Trust is well-positioned to capitalize on urban densification trends, particularly in transit-oriented communities. The outlook remains positive, with phased development projects expected to drive incremental value over the next decade, supported by strong presales and disciplined execution.

Sources

Company filings, investor presentations, 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