21S1 Intrinsic Valuation and Fundamental Analysis - Spirit Realty Capital Inc - Alpha Spread
S

Spirit Realty Capital Inc
F:21S1

Watchlist Manager
Spirit Realty Capital Inc
F:21S1
Watchlist
Price: 39.24 EUR 0.51% Market Closed
Market Cap: 5.6B EUR
Have any thoughts about
Spirit Realty Capital Inc?
Write Note

Intrinsic Value

The intrinsic value of one 21S1 stock under the Base Case scenario is 36.02 EUR. Compared to the current market price of 39.24 EUR, Spirit Realty Capital Inc is Overvalued by 8%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

21S1 Intrinsic Value
36.02 EUR
Overvaluation 8%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
Spirit Realty Capital Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling 21S1 based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about 21S1?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Spirit Realty Capital Inc

Provide an overview of the primary business activities
of Spirit Realty Capital Inc.

What unique competitive advantages
does Spirit Realty Capital Inc hold over its rivals?

What risks and challenges
does Spirit Realty Capital Inc face in the near future?

Summarize the latest earnings call
of Spirit Realty Capital Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Spirit Realty Capital Inc.

Provide P/S
for Spirit Realty Capital Inc.

Provide P/E
for Spirit Realty Capital Inc.

Provide P/OCF
for Spirit Realty Capital Inc.

Provide P/FCFE
for Spirit Realty Capital Inc.

Provide P/B
for Spirit Realty Capital Inc.

Provide EV/S
for Spirit Realty Capital Inc.

Provide EV/GP
for Spirit Realty Capital Inc.

Provide EV/EBITDA
for Spirit Realty Capital Inc.

Provide EV/EBIT
for Spirit Realty Capital Inc.

Provide EV/OCF
for Spirit Realty Capital Inc.

Provide EV/FCFF
for Spirit Realty Capital Inc.

Provide EV/IC
for Spirit Realty Capital Inc.

Show me price targets
for Spirit Realty Capital Inc made by professional analysts.

What are the Revenue projections
for Spirit Realty Capital Inc?

How accurate were the past Revenue estimates
for Spirit Realty Capital Inc?

What are the Net Income projections
for Spirit Realty Capital Inc?

How accurate were the past Net Income estimates
for Spirit Realty Capital Inc?

What are the EPS projections
for Spirit Realty Capital Inc?

How accurate were the past EPS estimates
for Spirit Realty Capital Inc?

What are the EBIT projections
for Spirit Realty Capital Inc?

How accurate were the past EBIT estimates
for Spirit Realty Capital Inc?

Compare the revenue forecasts
for Spirit Realty Capital Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Spirit Realty Capital Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Spirit Realty Capital Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Spirit Realty Capital Inc compared to its peers.

Compare the P/E ratios
of Spirit Realty Capital Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Spirit Realty Capital Inc with its peers.

Analyze the financial leverage
of Spirit Realty Capital Inc compared to its main competitors.

Show all profitability ratios
for Spirit Realty Capital Inc.

Provide ROE
for Spirit Realty Capital Inc.

Provide ROA
for Spirit Realty Capital Inc.

Provide ROIC
for Spirit Realty Capital Inc.

Provide ROCE
for Spirit Realty Capital Inc.

Provide Gross Margin
for Spirit Realty Capital Inc.

Provide Operating Margin
for Spirit Realty Capital Inc.

Provide Net Margin
for Spirit Realty Capital Inc.

Provide FCF Margin
for Spirit Realty Capital Inc.

Show all solvency ratios
for Spirit Realty Capital Inc.

Provide D/E Ratio
for Spirit Realty Capital Inc.

Provide D/A Ratio
for Spirit Realty Capital Inc.

Provide Interest Coverage Ratio
for Spirit Realty Capital Inc.

Provide Altman Z-Score Ratio
for Spirit Realty Capital Inc.

Provide Quick Ratio
for Spirit Realty Capital Inc.

Provide Current Ratio
for Spirit Realty Capital Inc.

Provide Cash Ratio
for Spirit Realty Capital Inc.

What is the historical Revenue growth
over the last 5 years for Spirit Realty Capital Inc?

What is the historical Net Income growth
over the last 5 years for Spirit Realty Capital Inc?

What is the current Free Cash Flow
of Spirit Realty Capital Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Spirit Realty Capital Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Spirit Realty Capital Inc

Current Assets 141.6m
Cash & Short-Term Investments 134.2m
Other Current Assets 7.4m
Non-Current Assets 8.5B
Long-Term Investments 61.5m
PP&E 7.5B
Intangibles 614.7m
Other Non-Current Assets 363.8m
Current Liabilities 230.4m
Accounts Payable 230.4m
Non-Current Liabilities 3.9B
Long-Term Debt 3.8B
Other Non-Current Liabilities 106.8m
Efficiency

Earnings Waterfall
Spirit Realty Capital Inc

Revenue
754.4m USD
Cost of Revenue
-31.3m USD
Gross Profit
723.1m USD
Operating Expenses
-388.5m USD
Operating Income
334.6m USD
Other Expenses
-86.6m USD
Net Income
248m USD

Free Cash Flow Analysis
Spirit Realty Capital Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Spirit Realty Capital reported a robust second quarter in 2023, acquiring $138 million in properties at favorable cap rates and revising their AFFO per share guidance upwards to $3.56-3.62. The company achieved its highest cash cap rates over the last eight quarters, reflecting a disciplined investment approach without raising equity or increasing leverage. Dispositions totaled $67 million and resulted in a net effective cap rate of 8.61% on capital. Operating metrics also improved, with a high occupancy rate of 99.8% and a reduction in cash G&A expenses.

What is Earnings Call?
Fundamental Scores

21S1 Profitability Score
Profitability Due Diligence

Spirit Realty Capital Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Years Revenue Growth
51/100
Profitability
Score

Spirit Realty Capital Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

21S1 Solvency Score
Solvency Due Diligence

Spirit Realty Capital Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
25/100
Solvency
Score

Spirit Realty Capital Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

21S1 Price Targets Summary
Spirit Realty Capital Inc

Wall Street analysts forecast 21S1 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for 21S1 is 54.63 EUR .

Lowest
Price Target
Not Available
Average
Price Target
54.63 EUR
39% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for 21S1?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for 21S1 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about 21S1 dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

21S1 Price
Spirit Realty Capital Inc

1M 1M
-
6M 6M
-
1Y 1Y
+22%
3Y 3Y
+11%
5Y 5Y
+26%
10Y 10Y
+81%
Annual Price Range
39.24
52w Low
29.6052
52w High
41.08
Price Metrics
Average Annual Return 4.51%
Standard Deviation of Annual Returns 23.21%
Max Drawdown -59%
Shares Statistics
Market Capitalization 5.5B EUR
Shares Outstanding 141 552 992
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Spirit Realty Capital Inc

Country

United States of America

Industry

Real Estate

Market Cap

5.5B EUR

Dividend Yield

3.7%

Description

Spirit Realty Capital, Inc. operates as a holding company. The company is headquartered in Dallas, Texas and currently employs 84 full-time employees. The company went IPO on 2012-09-20. The firm's in-house capabilities, including acquisition, credit research, asset management, portfolio management, real estate research, legal, finance and accounting functions. The firm primarily invests in single-tenant, operationally essential real estate assets throughout the United States, which are leased on a long-term, triple-net basis to tenants with operations in retail, industrial, office and certain other industries. The firm operates through Spirit Realty, L.P. (the Operating Partnership) and its subsidiaries. The firm real estate portfolio consists of approximately 2003 properties, which were leased to approximately 321 tenants, located in approximately 49 states, and operated in approximately 35 industries.

Contact

TEXAS
Dallas
2727 N Harwood St Ste 300
+19724761900.0
www.spiritrealty.com

IPO

2012-09-20

Employees

84

Officers

See Also

Discover More
What is the Intrinsic Value of one 21S1 stock?

The intrinsic value of one 21S1 stock under the Base Case scenario is 36.02 EUR.

Is 21S1 stock undervalued or overvalued?

Compared to the current market price of 39.24 EUR, Spirit Realty Capital Inc is Overvalued by 8%.

Back to Top