Franklin Street Properties Corp /Ma/ (NYSE: FSP)

Sector: Real Estate Industry: REIT - Office CIK: 0001031316
Market Cap 77.96 Mn
P/B 0.13
P/E -1.69
P/S 0.71
ROIC (Qtr) -1.05
Div Yield % 0.00
Rev 1y % (Qtr) -8.03
Total Debt (Qtr) 247.98 Mn
Debt/Equity (Qtr) 0.40
Add ratio to table...

About

Franklin Street Properties Corp., or FSP Corp., is a Maryland-based real estate investment trust (REIT) that operates in the commercial real estate market. It is publicly traded on the NYSE American under the symbol FSP. The company's main business activities involve investing in and managing a portfolio of commercial real estate properties, primarily office buildings, in the United States. FSP Corp.'s primary source of revenue is rental income from its owned properties. The company also generates revenue through interest income from secured loans...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 901.03M provides 3.63x coverage of total debt 247.98M, indicating robust asset backing and low credit risk.
  • Strong free cash flow of 22.11M provides 1.75x coverage of SG&A expenses 12.61M, indicating efficient cost management.
  • Free cash flow of 22.11M provides solid 0.52x coverage of operating expenses 42.76M, showing operational efficiency.
  • Cash position of 31.57M fully covers payables of 28.79M by 1.10x, showing strong vendor relationship management.
  • Tangible assets of 901.03M provide robust 22.39x coverage of receivables 40.24M, showing strong asset quality.

Bear case

  • Operating cash flow of 2.17M barely covers its investment activities of 19.94M, with a coverage ratio of 0.11, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 2.17M provides thin coverage of dividend payments of (4.14M) with a -0.52 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 22.11M provides weak coverage of capital expenditures of (19.94M), with a -1.11 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (21.68M) show weak coverage of depreciation charges of 45.50M, with a -0.48 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 22.11M represents just -0.77x of debt issuance (28.77M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

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 0.33 0.66
EV to Cash from Ops. EV/CFO 136.10 35.35
EV to Debt EV to Debt 1.19 1.60
EV to EBIT EV/EBIT -13.64 -177.85
EV to EBITDA EV/EBITDA 8.13 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF 13.37 -21.54
EV to Market Cap EV to Market Cap 3.79 14.69
EV to Revenue EV/Rev 2.70 6.06
Price to Book Value [P/B] P/B 0.13 0.76
Price to Earnings [P/E] P/E -1.69 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -11.14 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) -2.20 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) -0.89 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -86.09 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -25.49 8.92
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -58.48 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -19.64 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) -58.72 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) -13.81 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) -15.38 393.08
FCF Growth (1y) % FCF 1y % (Qtr) -85.86 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -18.39 -2.47
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.12 0.13
Cash Payout Ratio Cash Payout (Qtr) -0.23 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) 0.40 1.46
Interest Cover Ratio Int Coverage (Qtr) -0.89 -0.15
Times Interest Earned Times Interest Earned (Qtr) -0.89 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 21.80 29.81
EBIT Margin % EBIT Margin % (Qtr) -19.80 -4.47
EBT Margin % EBT Margin % (Qtr) -41.98 -25.12
Gross Margin % Gross Margin % (Qtr) 42.20 60.66
Net Profit Margin % Net Margin % (Qtr) -42.20 -26.43