CTO Realty Growth, Inc. (NYSE: CTO)

Sector: Real Estate Industry: REIT - Diversified CIK: 0000023795
Market Cap 600.22 Mn
P/B 5.18
P/E 6,383.33
P/S 35.13
ROIC (Qtr) 1.54
Div Yield % 2.09
Rev 1y % (Qtr) 18.71
Total Debt (Qtr) 604.16 Mn
Debt/Equity (Qtr) 1.08
Add ratio to table...

About

CTO Realty Growth, Inc., also known as CTO, is a publicly traded equity real estate investment trust (REIT) operating in the retail and mixed-use property industry. The company is listed on the New York Stock Exchange under the ticker symbol CTO. As a REIT, CTO specializes in investing in income-producing properties, managing properties, and generating revenue from commercial loans and investments. CTO's primary business activities include investing in high-quality retail and mixed-use properties located in faster-growing, business-friendly markets....

Read more

Investment thesis

Bull case

  • Operating cash flow of 81.25M provides strong 20.46x coverage of stock compensation 3.97M, indicating sustainable incentive practices.
  • Strong operating cash flow of 81.25M provides 4.41x coverage of SG&A expenses 18.43M, showing efficient operational cost management.
  • Tangible assets of 1.15B provide exceptional 85.91x coverage of deferred revenue 13.36M, showing strong service capability backing.
  • Operating cash flow of 81.25M provides strong 6.08x coverage of deferred revenue 13.36M, indicating service delivery capability.
  • Operating cash flow of 81.25M provides strong 3009.44x coverage of tax liabilities 27000, showing excellent fiscal position.

Bear case

  • Operating cash flow of 81.25M barely covers its investment activities of (122.12M), with a coverage ratio of -0.67, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 81.25M provides thin coverage of dividend payments of (48.76M) with a -1.67 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of (24.18M) provides weak coverage of capital expenditures of 105.43M, with a -0.23 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of 81.25M provides minimal -606.38x coverage of tax expenses of (134000), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (8.01M) show weak coverage of depreciation charges of 73.94M, with a -0.11 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the REIT - Diversified
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 VICI Vici Properties Inc. 30.39 Bn 11.76 8.24 16.76 Bn
2 WPC W. P. Carey Inc. 16.39 Bn 35.15 9.55 8.72 Bn
3 BNL Broadstone Net Lease, Inc. 2.77 Bn 40.51 8.39 2.34 Bn
4 SAFE Safehold Inc. 1.15 Bn 10.07 2.99 4.59 Bn
5 AAT American Assets Trust, Inc. 1.13 Bn 20.37 2.60 1.69 Bn
6 ESRT Empire State Realty Trust, Inc. 0.91 Bn 16.82 1.33 2.06 Bn
7 CTO CTO Realty Growth, Inc. 0.60 Bn 6,383.33 35.13 0.60 Bn
8 GNL Global Net Lease, Inc. 0.57 Bn 11.86 2.57 2.93 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.53 0.68
EV to Cash from Ops. EV/CFO 193.26 -30.44
EV to Debt EV to Debt 1.07 1.31
EV to EBIT EV/EBIT 807.47 52.23
EV to EBITDA EV/EBITDA 263.15 6.51
EV to Free Cash Flow [EV/FCF] EV/FCF -19.47 21.01
EV to Market Cap EV to Market Cap 1.08 6.71
EV to Revenue EV/Rev 37.87 9.65
Price to Book Value [P/B] P/B 5.18 0.98
Price to Earnings [P/E] P/E 6,383.33 385.22
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.73 -1.16
Dividend Payout Ratio % Div Payout % (Qtr) -106.30 90.61
Dividend per Basic Share Div per Share (Qtr) 1.52 1.00
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -205.41 -0.65
Interest Coverage Int. cover (Qtr) -0.31 0.73
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 7.97 -246.98
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 78.05 49.26
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 2.40
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -118.60 -20.77
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 12.35 -2.00
EBIT Growth (1y) % EBIT 1y % (Qtr) -118.38 -20.80
EBT Growth (1y) % EBT 1y % (Qtr) -262.95 -13.26
EPS Growth (1y) % EPS 1y % (Qtr) -334.43 -38.39
FCF Growth (1y) % FCF 1y % (Qtr) 61.17 -62.73
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 27.01 -1.85
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.12 0.11
Cash Payout Ratio Cash Payout (Qtr) 0.27 0.34
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 1.08 0.82
Interest Cover Ratio Int Coverage (Qtr) -0.31 0.73
Times Interest Earned Times Interest Earned (Qtr) -0.31 0.73
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 44.90 38.58
EBIT Margin % EBIT Margin % (Qtr) -5.45 10.26
EBT Margin % EBT Margin % (Qtr) -22.86 -13.89
Gross Margin % Gross Margin % (Qtr) 74.50 59.91
Net Profit Margin % Net Margin % (Qtr) -27.90 -17.09