investorscraft@gmail.com

Intrinsic ValueUrban Edge Properties (UE)

Previous Close$21.17
Intrinsic Value
Upside potential
Previous Close
$21.17

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

Urban Edge Properties (UE) operates as a real estate investment trust (REIT) specializing in the ownership, management, and redevelopment of retail properties in high-density urban markets. The company focuses on open-air shopping centers, anchored by grocery stores, discount retailers, and necessity-based tenants, which provide stable cash flows. Its portfolio is strategically concentrated in the Northeastern U.S., leveraging strong demographic trends and limited new supply to maintain occupancy and rental growth. Urban Edge differentiates itself through active asset management, including redevelopment projects that enhance property value and tenant mix. The company’s market position is reinforced by its focus on resilient retail categories, such as grocery-anchored centers, which are less susceptible to e-commerce disruption. This niche strategy allows UE to maintain high occupancy rates and steady rental income, positioning it as a reliable player in the retail REIT sector.

Revenue Profitability And Efficiency

Urban Edge reported revenue of $445 million for FY 2024, with net income of $72.5 million, translating to diluted EPS of $0.60. Operating cash flow stood at $153.2 million, reflecting efficient property operations and disciplined cost management. The absence of capital expenditures suggests a focus on maintaining existing assets rather than aggressive expansion, which aligns with its strategy of optimizing current holdings for steady cash flow generation.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-quality retail portfolio, which generates consistent rental income. With an operating cash flow of $153.2 million, UE demonstrates strong capital efficiency, reinvesting selectively in redevelopment projects to enhance long-term value. The lack of capital expenditures indicates a conservative approach to growth, prioritizing stability over aggressive expansion.

Balance Sheet And Financial Health

Urban Edge maintains a solid balance sheet with $41.4 million in cash and equivalents, though total debt of $1.69 billion reflects significant leverage. The company’s ability to service this debt is supported by stable cash flows from its retail properties. Investors should monitor debt levels relative to operating income to assess financial health, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

UE’s growth is driven by strategic redevelopments and lease renewals rather than acquisitions, ensuring steady cash flow. The company pays a dividend of $0.70 per share, offering a yield that appeals to income-focused investors. This policy reflects a commitment to returning capital to shareholders while maintaining financial flexibility for selective investments.

Valuation And Market Expectations

The market values UE based on its stable cash flows and dividend yield. With a focus on necessity-based retail, the company is less exposed to economic downturns, which may justify a premium compared to more cyclical REITs. Investors likely expect moderate growth from redevelopment projects and lease escalations, rather than dramatic expansion.

Strategic Advantages And Outlook

Urban Edge’s strategic advantages include its focus on urban, grocery-anchored retail centers, which provide resilience against e-commerce pressures. The outlook remains stable, with opportunities to enhance property values through redevelopment. However, high leverage and interest rate risks warrant caution. The company’s disciplined approach to capital allocation should support sustained performance in the retail REIT sector.

Sources

Company filings, 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