SL Green Realty Corp Valuation – August 2016 $SLG

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Stocks for Using A Benjamin Graham Value Investing Strategy – August 2016.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how SL Group Realty Corp (SLG) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): SL Green Realty Corp. is a self-managed real estate investment trust, with in-house capabilities in property management, acquisitions and dispositions, financing, development and redevelopment, construction and leasing. The Company acquires, owns, repositions, manages and leases commercial office, retail and multifamily properties in the New York Metropolitan area. It operates through two segments: real estate, and debt and preferred equity investments. It owns or holds interests in approximately 30 consolidated and over five unconsolidated commercial office buildings encompassing approximately 21.0 million rentable square feet and approximately 3.0 million rentable square feet, for a total of over 24.0 million rentable square feet, located primarily in midtown Manhattan. It invests in well-collateralized debt and preferred equity investments. It manages an office building owned by a third-party encompassing over 336,000 square feet and holds debt and preferred equity investments.

SLG Chart

SLG data by YCharts

To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of SLG – August 2016

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $11,693,396,500 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.21 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -29.51% Fail
6. Moderate PEmg Ratio PEmg < 20 32.91 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.65 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.21 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 14.03 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Fail

Stage 2: Determination of Intrinsic Value

SLG value chart August 2016

EPSmg $3.50
MG Growth Estimate -0.84%
MG Value $23.88
Opinion Overvalued
MG Grade D+
MG Value based on 3% Growth $50.78
MG Value based on 0% Growth $29.77
Market Implied Growth Rate 12.20%
Current Price $115.25
% of Intrinsic Value 482.69%

SL Green Realty Corp does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings growth over the last ten years, and the high PEmg ratio. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of earnings growth over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $3.71 in 2012 to an estimated $3.5 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 12.2% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into SL Green Realty Corp revealed the company was trading above its Graham Number of $83.97. The company pays a dividend of $2.76 per share, for a yield of 2.4%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 32.91, which was below the industry average of 34.03, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-87.69.

SL Green Realty Corp scores quite poorly in the ModernGraham grading system, with an overall grade of D+.

Stage 3: Information for Further Research

SLG charts August 2016

Net Current Asset Value (NCAV) -$87.69
Graham Number $83.97
PEmg 32.91
Current Ratio 2.21
PB Ratio 1.65
Current Dividend $2.76
Dividend Yield 2.39%
Number of Consecutive Years of Dividend Growth 6


Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2016
Total Current Assets $1,036,703,000
Total Current Liabilities $469,079,000
Long-Term Debt $7,962,220,000
Total Assets $17,544,223,000
Intangible Assets $0
Total Liabilities $10,225,933,000
Shares Outstanding (Diluted Average) 104,792,000

Earnings Per Share History

Next Fiscal Year Estimate $4.42
Dec2015 $2.70
Dec2014 $5.23
Dec2013 $1.10
Dec2012 $1.74
Dec2011 $7.33
Dec2010 $3.45
Dec2009 $0.54
Dec2008 $6.20
Dec2007 $10.78
Dec2006 $4.38
Dec2005 $3.20
Dec2004 $4.75
Dec2003 $2.66
Dec2002 $2.09
Dec2001 $1.94
Dec2000 $2.93
Dec1999 $1.37
Dec1998 $1.19
Dec1997 $2.22

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $3.50
Dec2015 $3.24
Dec2014 $3.59
Dec2013 $2.79
Dec2012 $3.71
Dec2011 $5.02
Dec2010 $4.26
Dec2009 $4.79
Dec2008 $6.56
Dec2007 $6.21
Dec2006 $3.76
Dec2005 $3.27
Dec2004 $3.16
Dec2003 $2.31
Dec2002 $2.06
Dec2001 $2.01
Dec2000 $1.88

Recommended Reading:

Other ModernGraham posts about the company

SL Green Realty Corp Analysis – Initial Coverage $SLG

Other ModernGraham posts about related companies

Starwood Property Trust Inc Valuation – August 2016 $STWD
Kimco Realty Corp Valuation – August 2016 $KIM
Equity Residential Valuation – August 2016 $EQR
Host Hotels and Resorts Inc Valuation – July 2016 $HST
Iron Mountain Inc Valuation – July 2016 $IRM
Vornado Realty Trust Valuation – July 2016 $VNO
Public Storage Valuation – July 2016 $PSA
Macerich Co Valuation – July 2016 $MAC
HCP Inc Valuation – July 2016 $HCP
Apartment Investment & Management Co Valuation – July 2016 $AIV


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.