Alpine Income Property Trust, Inc. (NYSE: PINE)

Sector: Real Estate Industry: REIT - Retail CIK: 0001786117
Market Cap 288.18 Mn
P/B 1.03
P/E -89.80
P/S 4.76
ROIC (Qtr) 2.10
Div Yield % 5.59
Rev 1y % (Qtr) 22.54
Total Debt (Qtr) 387.74 Mn
Debt/Equity (Qtr) 1.39
Add ratio to table...

About

Alpine Income Property Trust, Inc., also known as PINE, is a real estate investment trust (REIT) operating in the United States. The company's primary objective is to maximize cash flow and value per share by generating stable and growing cash flows and attractive risk-adjusted returns through the ownership, operation, and growth of a diversified portfolio of net leased commercial properties (PINE). PINE's portfolio comprises 138 net leased properties located in 104 markets across 35 states, occupying approximately 3.8 million square feet of rentable...

Read more

Investment thesis

Bull case

  • Operating cash flow of 25.75M provides strong 67.77x coverage of stock compensation 380000, indicating sustainable incentive practices.
  • Tangible assets of 666.95M provide exceptional 47.53x coverage of deferred revenue 14.03M, showing strong service capability backing.
  • Strong operating cash flow of 25.75M provides 3.84x coverage of SG&A expenses 6.71M, showing efficient operational cost management.
  • Free cash flow of (82.80M) provides excellent 4.67x coverage of dividends (17.74M), indicating sustainable shareholder returns.
  • Strong tangible asset base of 666.95M provides 13.63x coverage of intangibles 48.92M, indicating robust asset quality.

Bear case

  • Operating cash flow of 25.75M barely covers its investment activities of (103.86M), with a coverage ratio of -0.25, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 25.75M provides thin coverage of dividend payments of (17.74M) with a -1.45 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of (82.80M) provides weak coverage of capital expenditures of 108.55M, with a -0.76 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 13.61M show weak coverage of depreciation charges of 26.77M, with a 0.51 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of (82.80M) represents just -1.09x of debt issuance 75.86M, suggesting concerning reliance on leverage rather than internal cash generation for growth.

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 0.88 1.13
EV to Cash from Ops. EV/CFO 24.50 22.52
EV to Debt EV to Debt 1.63 2.49
EV to EBIT EV/EBIT 46.36 42.49
EV to EBITDA EV/EBITDA 15.81 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF -7.62 27.13
EV to Market Cap EV to Market Cap 2.19 461,431.31
EV to Revenue EV/Rev 10.42 13.31
Price to Book Value [P/B] P/B 1.03 3.17
Price to Earnings [P/E] P/E -89.80 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.18 0.69
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 169.12
Dividend per Basic Share Div per Share (Qtr) 1.14 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -19.73 -68.66
Interest Coverage Int. cover (Qtr) 0.84 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -45.66 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 390.49 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 2.70 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -3.31 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 2.09 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) -3.31 222.92
EBT Growth (1y) % EBT 1y % (Qtr) -228.61 290.94
EPS Growth (1y) % EPS 1y % (Qtr) 0.00 273.30
FCF Growth (1y) % FCF 1y % (Qtr) -62.03 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 18.32 6.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.08 0.12
Cash Payout Ratio Cash Payout (Qtr) 0.13 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) 1.39 -2.59
Interest Cover Ratio Int Coverage (Qtr) 0.84 2.52
Times Interest Earned Times Interest Earned (Qtr) 0.84 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 66.70 78.58
EBIT Margin % EBIT Margin % (Qtr) 22.48 45.34
EBT Margin % EBT Margin % (Qtr) -4.39 25.50
Gross Margin % Gross Margin % (Qtr) 86.90 73.99
Net Profit Margin % Net Margin % (Qtr) -5.30 23.85