Creative Media & Community Trust Corp (NASDAQ: CMCT)

Sector: Real Estate Industry: REIT - Office CIK: 0000908311
Market Cap 2.07 Mn
P/B 0.01
P/E -0.03
P/S 0.02
ROIC (Qtr) 0.61
Div Yield % 0.00
Rev 1y % (Qtr) -8.32
Total Debt (Qtr) 527.77 Mn
Debt/Equity (Qtr) 1.87
Add ratio to table...

About

Creative Media & Community Trust Corp, also known as CMCT, operates in the commercial real estate industry. As a REIT, or Real Estate Investment Trust, the company's primary business activities involve acquiring, developing, and operating multifamily properties, creative office assets, and hotels in vibrant and improving metropolitan communities throughout the United States. The company generates revenue primarily through the rental income from its multifamily properties, office spaces, and hotel operations. Its offerings include multifamily properties,...

Read more

Investment thesis

Bull case

  • Operating cash flow of 3.62M provides strong 16.44x coverage of stock compensation 220000, indicating sustainable incentive practices.
  • Cash reserves of 48.23M provide ample 39.02x coverage of acquisition spending 1.24M, enabling strategic growth opportunities.
  • Strong tangible asset base of 868.40M provides 702.59x coverage of acquisition spending 1.24M, enabling strategic growth.
  • Strong tangible asset base of 868.40M provides 253.40x coverage of intangibles 3.43M, indicating robust asset quality.
  • Tangible assets of 868.40M provide robust 257x coverage of receivables 3.38M, showing strong asset quality.

Bear case

  • Operating cash flow of 3.62M barely covers its investment activities of (16.88M), with a coverage ratio of -0.21, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Free cash flow of (21.37M) provides weak coverage of capital expenditures of 24.99M, with a -0.86 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 2.04M show weak coverage of depreciation charges of 28.39M, with a 0.07 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 28.39M relative to operating cash flow of 3.62M, which is 7.85x suggests significant maintenance capital requirements affecting free cash flow.
  • Free cash flow of (21.37M) represents just -0.43x of debt issuance 50M, suggesting concerning reliance on leverage rather than internal cash generation for growth.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the REIT - Office
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BXP BXP, Inc. 9.52 Bn 10.44 3.12 17.35 Bn
2 ARE Alexandria Real Estate Equities, Inc. 9.27 Bn -6.45 3.06 12.40 Bn
3 VNO Vornado Realty Trust 5.56 Bn 6.60 3.07 7.89 Bn
4 KRC Kilroy Realty Corp 3.77 Bn 13.65 3.39 4.59 Bn
5 CDP Copt Defense Properties 3.33 Bn 46.00 5.75 2.49 Bn
6 SLG Sl Green Realty Corp 2.75 Bn -24.56 2.74 5.97 Bn
7 HIW Highwoods Properties, Inc. 2.49 Bn 15.83 3.09 3.55 Bn
8 CUZ Cousins Properties Inc 2.44 Bn 24.76 4.97 3.34 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.55 0.66
EV to Cash from Ops. EV/CFO 132.66 35.35
EV to Debt EV to Debt 0.91 1.60
EV to EBIT EV/EBIT 234.74 -177.85
EV to EBITDA EV/EBITDA 14.40 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF -22.45 -21.54
EV to Market Cap EV to Market Cap 232.22 14.69
EV to Revenue EV/Rev 4.15 6.06
Price to Book Value [P/B] P/B 0.01 0.76
Price to Earnings [P/E] P/E -0.03 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -2.67 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 86.83
Dividend per Basic Share Div per Share (Qtr) 0.00 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -31.14
Interest Coverage Int. cover (Qtr) 0.05 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -104.37 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 34.06 8.92
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -87.30 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -22.40 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) -87.03 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) -65.73 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) 108.17 393.08
FCF Growth (1y) % FCF 1y % (Qtr) -1,820.31 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -15.49 -2.47
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.13 0.13
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.24
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 1.87 1.46
Interest Cover Ratio Int Coverage (Qtr) 0.05 -0.15
Times Interest Earned Times Interest Earned (Qtr) 0.05 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 26.30 29.81
EBIT Margin % EBIT Margin % (Qtr) 1.77 -4.47
EBT Margin % EBT Margin % (Qtr) -32.21 -25.12
Gross Margin % Gross Margin % (Qtr) 43.20 60.66
Net Profit Margin % Net Margin % (Qtr) -52.30 -26.43