Easterly Government Properties, Inc. (NYSE: DEA)

Sector: Real Estate Industry: REIT - Office CIK: 0001622194
Market Cap 267.60 Mn
P/B 0.50
P/E 96.12
P/S 2.73
ROIC (Qtr) 2.76
Div Yield % 11.24
Rev 1y % (Qtr) 15.20
Total Debt (Qtr) 1.64 Bn
Debt/Equity (Qtr) 1.23
Add ratio to table...

About

Easterly Government Properties, Inc., a Maryland-based real estate investment trust (REIT), is a significant player in the acquisition, development, and management of Class A commercial properties leased to U.S. Government agencies. The company's stock symbol is DEA. Easterly Government Properties operates within the real estate sector, specifically focusing on government-leased properties. The company's operations span across the United States, with a portfolio consisting of 81 operating properties, encompassing a total of 8.8 million square...

Read more

Investment thesis

Bull case

  • Operating cash flow of 241.82M provides exceptional 372.60x coverage of minority interest expenses 649000, showing strong core operations.
  • Operating cash flow of 241.82M provides strong 44.38x coverage of stock compensation 5.45M, indicating sustainable incentive practices.
  • Strong operating cash flow of 241.82M provides 9.58x coverage of SG&A expenses 25.25M, showing efficient operational cost management.
  • Tangible assets of 3.19B provide exceptional 14.47x coverage of deferred revenue 220.53M, showing strong service capability backing.
  • Cash position of 14.21M provides exceptional 21.89x coverage of minority interest expenses 649000, indicating strong liquidity.

Bear case

  • Operating cash flow of 241.82M barely covers its investment activities of (415.96M), with a coverage ratio of -0.58, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 241.82M provides thin coverage of dividend payments of (102.41M) with a -2.36 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 241.82M provides insufficient coverage of deferred revenue obligations of 220.53M, which is 1.10x, raising concerns about future service delivery capabilities.
  • Free cash flow of (172.84M) provides weak coverage of capital expenditures of 414.65M, with a -0.42 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 87.46M show weak coverage of depreciation charges of 108.93M, with a 0.80 ratio indicating high capital intensity and potential reinvestment needs.

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 0.16 0.66
EV to Cash from Ops. EV/CFO 11.45 35.35
EV to Debt EV to Debt 0.33 1.60
EV to EBIT EV/EBIT 52.39 -177.85
EV to EBITDA EV/EBITDA 9.80 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF -2.56 -21.54
EV to Market Cap EV to Market Cap 2.03 14.69
EV to Revenue EV/Rev 5.54 6.06
Price to Book Value [P/B] P/B 0.50 0.76
Price to Earnings [P/E] P/E 96.12 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.14 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) 729.50 86.83
Dividend per Basic Share Div per Share (Qtr) 2.23 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -58.37 -31.14
Interest Coverage Int. cover (Qtr) 1.19 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -59.36 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -63.76 8.92
Dividend Growth (1y) % Div 1y % (Qtr) -16.04 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 13.33 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 13.72 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) 13.33 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) -25.21 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) -29.07 393.08
FCF Growth (1y) % FCF 1y % (Qtr) -65.27 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 11.79 -2.47
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.10 0.13
Cash Payout Ratio Cash Payout (Qtr) 0.16 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) 1.23 1.46
Interest Cover Ratio Int Coverage (Qtr) 1.19 -0.15
Times Interest Earned Times Interest Earned (Qtr) 1.19 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 60.00 29.81
EBIT Margin % EBIT Margin % (Qtr) 26.72 -4.47
EBT Margin % EBT Margin % (Qtr) 4.24 -25.12
Gross Margin % Gross Margin % (Qtr) 66.80 60.66
Net Profit Margin % Net Margin % (Qtr) 4.20 -26.43