Macerich Co (NYSE: MAC)

Sector: Real Estate Industry: REIT - Retail CIK: 0000912242
Market Cap 2.49 Bn
P/B 0.86
P/E 98.89
P/S 3.50
ROIC (Qtr) -1.91
Div Yield % 11.55
Rev 1y % (Qtr) 15.00
Total Debt (Qtr) 5.15 Bn
Debt/Equity (Qtr) 2.05
Add ratio to table...

About

Macerich Co., often referred to as MAC, is a real estate investment trust (REIT) specializing in the shopping center industry. Established in 1993 and headquartered in Santa Monica, California, MAC's primary business activities include the acquisition, ownership, development, redevelopment, management, and leasing of regional and community/power shopping centers across the United States. The company's portfolio comprises 47 shopping centers, encompassing 43 regional town centers, three community/power shopping centers, and one redevelopment property....

Read more

Investment thesis

Bull case

  • Operating cash flow of 326.27M provides strong 19.37x coverage of stock compensation 16.84M, indicating sustainable incentive practices.
  • Strong operating cash flow of 326.27M provides 10.94x coverage of SG&A expenses 29.83M, showing efficient operational cost management.
  • Strong free cash flow of (227.29M) provides 30.35x coverage of acquisition spending (7.49M), indicating disciplined M&A strategy.
  • Operating cash flow of 326.27M exceeds receivables of 131.59M by 2.48x, demonstrating excellent collection efficiency.
  • Cash position of 380.60M fully covers payables of 128.43M by 2.96x, showing strong vendor relationship management.

Bear case

  • Operating cash flow of 326.27M barely covers its investment activities of (281M), with a coverage ratio of -1.16, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 326.27M provides thin coverage of dividend payments of (183.25M) with a -1.78 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 380.60M provide limited coverage of acquisition spending of (7.49M), which is -50.81x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of (227.29M) provides weak coverage of capital expenditures of 553.56M, with a -0.41 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of 326.27M provides minimal -125.54x coverage of tax expenses of (2.60M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Counterparty Name 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 0.70 1.13
EV to Cash from Ops. EV/CFO 29.43 22.52
EV to Debt EV to Debt 1.15 2.49
EV to EBIT EV/EBIT 27.56 42.49
EV to EBITDA EV/EBITDA 14.36 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF 402.75 27.13
EV to Market Cap EV to Market Cap 2.37 461,431.31
EV to Revenue EV/Rev 8.29 13.31
Price to Book Value [P/B] P/B 0.86 3.17
Price to Earnings [P/E] P/E 98.89 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -2.13 0.69
Dividend Payout Ratio % Div Payout % (Qtr) -41.00 169.12
Dividend per Basic Share Div per Share (Qtr) 0.68 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -76.06 -68.66
Interest Coverage Int. cover (Qtr) -0.38 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -157.90 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 65.50 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 33.33 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -141.72 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -70.87 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) -142.57 222.92
EBT Growth (1y) % EBT 1y % (Qtr) -601.58 290.94
EPS Growth (1y) % EPS 1y % (Qtr) -574.29 273.30
FCF Growth (1y) % FCF 1y % (Qtr) -458.97 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 17.84 6.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.12 0.12
Cash Payout Ratio Cash Payout (Qtr) 0.21 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) 2.05 -2.59
Interest Cover Ratio Int Coverage (Qtr) -0.38 2.52
Times Interest Earned Times Interest Earned (Qtr) -0.38 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 25.00 78.58
EBIT Margin % EBIT Margin % (Qtr) -10.48 45.34
EBT Margin % EBT Margin % (Qtr) -38.23 25.50
Gross Margin % Gross Margin % (Qtr) 54.90 73.99
Net Profit Margin % Net Margin % (Qtr) -38.00 23.85