Peakstone Realty Trust (NYSE: PKST)

Sector: Real Estate Industry: REIT - Office CIK: 0001600626
Market Cap 517.07 Mn
P/B 0.37
P/E -39.90
P/S 1.30
ROIC (Qtr) -15.71
Div Yield % 0.48
Rev 1y % (Qtr) -3.48
Total Debt (Qtr) 1.04 Bn
Debt/Equity (Qtr) 1.40
Add ratio to table...

About

Peakstone Realty Trust (PKST) is a Maryland-based real estate investment trust (REIT) that specializes in owning and operating a high-quality portfolio of industrial and office properties located in strategic growth markets. The company's primary business activities involve leasing its properties to creditworthy tenants under long-term net lease agreements with contractual rent escalations. PKST's operations span across various states, with a portfolio consisting of 71 properties. These properties are categorized into three segments: industrial,...

Read more

Investment thesis

Bull case

  • Operating cash flow of 100.05M provides strong 14.62x coverage of stock compensation 6.84M, indicating sustainable incentive practices.
  • Strong operating cash flow of 100.05M provides 2.88x coverage of SG&A expenses 34.75M, showing efficient operational cost management.
  • Operating cash flow of 100.05M exceeds receivables of 17.36M by 5.76x, demonstrating excellent collection efficiency.
  • Strong tangible asset base of 1.92B provides 28.05x coverage of intangibles 68.37M, indicating robust asset quality.
  • Cash position of 334.19M fully covers payables of 3.80M by 87.85x, showing strong vendor relationship management.

Bear case

  • Operating cash flow of 100.05M barely covers its investment activities of 131.51M, with a coverage ratio of 0.76, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 100.05M provides thin coverage of dividend payments of (33.44M) with a -2.99 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of (51.34M) provides weak coverage of capital expenditures of 151.38M, with a -0.34 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (234.79M) show weak coverage of depreciation charges of 56.52M, with a -4.15 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 56.52M relative to operating cash flow of 100.05M, which is 0.56x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

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 0.77 0.66
EV to Cash from Ops. EV/CFO 9.35 35.35
EV to Debt EV to Debt 1.48 1.60
EV to EBIT EV/EBIT 22.99 -177.85
EV to EBITDA EV/EBITDA 9.21 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF 10.85 -21.54
EV to Market Cap EV to Market Cap 2.97 14.69
EV to Revenue EV/Rev 3.87 6.06
Price to Book Value [P/B] P/B 0.37 0.76
Price to Earnings [P/E] P/E -39.90 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -8.93 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) -9.60 86.83
Dividend per Basic Share Div per Share (Qtr) 0.78 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -55.91 -31.14
Interest Coverage Int. cover (Qtr) -3.69 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -221.01 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 25.29 8.92
Dividend Growth (1y) % Div 1y % (Qtr) -15.22 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -1,405.02 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -950.43 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) -1,405.02 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) -593.63 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) -595.73 393.08
FCF Growth (1y) % FCF 1y % (Qtr) -123.50 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -0.34 -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) 0.13 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) 1.40 1.46
Interest Cover Ratio Int Coverage (Qtr) -3.69 -0.15
Times Interest Earned Times Interest Earned (Qtr) -3.69 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -91.50 29.81
EBIT Margin % EBIT Margin % (Qtr) -120.57 -4.47
EBT Margin % EBT Margin % (Qtr) -153.27 -25.12
Gross Margin % Gross Margin % (Qtr) 84.00 60.66
Net Profit Margin % Net Margin % (Qtr) -153.30 -26.43