Cbl & Associates Properties Inc (NYSE: CBL)

Sector: Real Estate Industry: REIT - Retail CIK: 0000910612
Market Cap 1.13 Bn
P/B 2.43
P/E 9.20
P/S 2.04
ROIC (Qtr) 5.05
Div Yield % 1.90
Rev 1y % (Qtr) 11.34
Total Debt (Qtr) 2.18 Bn
Debt/Equity (Qtr) 6.21
Add ratio to table...

About

CBL & Associates Properties Inc., better known as CBL, operates in the real estate investment trust (REIT) sector, specifically focusing on the development, acquisition, leasing, management, and operation of regional shopping malls, outlet centers, lifestyle centers, and open-air centers. Its geographical footprint spans 22 states, primarily in the southeastern and midwestern regions of the United States. CBL's business model revolves around generating revenue from rental income, management and leasing fees, development fees, sponsorships, sales...

Read more

Investment thesis

Bull case

  • Operating cash flow of 215.72M provides strong 13.13x coverage of stock compensation 16.43M, indicating sustainable incentive practices.
  • Strong operating cash flow of 215.72M provides 3.07x coverage of SG&A expenses 70.29M, showing efficient operational cost management.
  • Cash reserves of 161.96M provide ample 140.11x coverage of acquisition spending 1.16M, enabling strategic growth opportunities.
  • Strong tangible asset base of 2.59B provides 2241.14x coverage of acquisition spending 1.16M, enabling strategic growth.
  • Operating cash flow of 215.72M exceeds receivables of 37.56M by 5.74x, demonstrating excellent collection efficiency.

Bear case

  • Operating cash flow of 215.72M barely covers its investment activities of (66.34M), with a coverage ratio of -3.25, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 215.72M provides thin coverage of dividend payments of (75.67M) with a -2.85 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of (17.93M) provides weak coverage of capital expenditures of 233.65M, with a -0.08 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 294.48M show weak coverage of depreciation charges of 156.70M, with a 1.88 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 156.70M relative to operating cash flow of 215.72M, which is 0.73x suggests significant maintenance capital requirements affecting free cash flow.

Consolidation Items Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the REIT - Retail
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SPG Simon Property Group Inc. 62.65 Bn 27.30 11.19 26.32 Bn
2 O Realty Income Corp 15.99 Bn 61.56 15.32 28.37 Bn
3 KIM Kimco Realty Corp 14.22 Bn 20.86 8.63 8.35 Bn
4 REG Regency Centers Corp 14.06 Bn 27.37 9.05 4.98 Bn
5 PECO Phillips Edison & Company, Inc. 11.82 Bn 3,838.00 46.61 2.38 Bn
6 FRT Federal Realty Investment Trust 8.00 Bn 23.50 8.55 5.03 Bn
7 EPRT Essential Properties Realty Trust, Inc. 6.41 Bn 25.34 11.42 2.51 Bn
8 ADC Agree Realty Corp 5.53 Bn 44.48 15.36 3.29 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.12 1.13
EV to Cash from Ops. EV/CFO 14.20 22.52
EV to Debt EV to Debt 1.40 2.49
EV to EBIT EV/EBIT 10.41 42.49
EV to EBITDA EV/EBITDA 10.86 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF -170.86 27.13
EV to Market Cap EV to Market Cap 2.71 461,431.31
EV to Revenue EV/Rev 5.53 13.31
Price to Book Value [P/B] P/B 2.43 3.17
Price to Earnings [P/E] P/E 9.20 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.57 0.69
Dividend Payout Ratio % Div Payout % (Qtr) 61.10 169.12
Dividend per Basic Share Div per Share (Qtr) 2.45 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -415.25 -68.66
Interest Coverage Int. cover (Qtr) 1.74 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -465.10 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 14.49 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 55.06 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 53.67 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.35 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) 52.14 222.92
EBT Growth (1y) % EBT 1y % (Qtr) 277.10 290.94
EPS Growth (1y) % EPS 1y % (Qtr) 297.03 273.30
FCF Growth (1y) % FCF 1y % (Qtr) -110.93 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.65 6.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.20 0.12
Cash Payout Ratio Cash Payout (Qtr) 0.17 0.14
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 6.21 -2.59
Interest Cover Ratio Int Coverage (Qtr) 1.74 2.52
Times Interest Earned Times Interest Earned (Qtr) 1.74 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 81.50 78.58
EBIT Margin % EBIT Margin % (Qtr) 53.19 45.34
EBT Margin % EBT Margin % (Qtr) 22.60 25.50
Gross Margin % Gross Margin % (Qtr) 64.30 73.99
Net Profit Margin % Net Margin % (Qtr) 22.20 23.85