Duke Realty Corp Valuation – Initial Coverage $DRE

Company Profile (excerpt from Reuters): Duke Realty Corporation, incorporated on March 12, 1992, is a self-managed real estate investment trust (REIT). The Company and Duke Realty Limited Partnership (Partnership) collectively specialize in the ownership, management and development of bulk distribution (industrial) and medical office real estate. It operates through three segments, the first two of which consist of the ownership and rental of industrial and medical office real estate investments. The operations of its industrial and medical office properties, as well as its rental operations, are collectively referred to as Rental Operations. The third segment consists of various real estate services, such as property management, asset management, maintenance, leasing, development, general contracting and construction management to third-party property owners and joint ventures, and is collectively referred to as Service Operations. Its Service Operations segment also includes its taxable REIT subsidiary (TRS), through which certain of the segment’s operations are conducted. The Company maintains a Baa1 rating from Moody’s Investor Service, Inc. and a BBB+ rating from Standard & Poor’s Financial Services LLC.

DRE Chart

DRE data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of DRE – May 2018

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 $10,253,987,617 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.72 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
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 -453.99% Fail
6. Moderate PEmg Ratio PEmg < 20 16.14 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.29 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 1.72 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 18.67 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 Pass


Stage 2: Determination of Intrinsic Value

EPSmg $1.78
MG Growth Estimate 15.00%
MG Value $68.45
Opinion Undervalued
MG Grade B
MG Value based on 3% Growth $25.78
MG Value based on 0% Growth $15.11
Market Implied Growth Rate 3.82%
Current Price $28.70
% of Intrinsic Value 41.93%

Duke Realty Corp is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $0.24 in 2014 to an estimated $1.78 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 3.82% 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 above the price.

At the time of valuation, further research into Duke Realty Corp revealed the company was trading above its Graham Number of $9.72. The company pays a dividend of $0.77 per share, for a yield of 2.7%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 16.14, which was below the industry average of 46.75, 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 $-7.03.

Duke Realty Corp performs fairly well in the ModernGraham grading system, scoring a B.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$7.03
Graham Number $9.72
PEmg 16.14
Current Ratio 1.72
PB Ratio 2.29
Current Dividend $0.77
Dividend Yield 2.68%
Number of Consecutive Years of Dividend Growth 3

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 12/1/2017
Total Current Assets $309,879,000
Total Current Liabilities $180,102,000
Long-Term Debt $2,422,891,000
Total Assets $7,388,196,000
Intangible Assets $88,653,000
Total Liabilities $2,855,352,000
Shares Outstanding (Diluted Average) 362,203,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.33
Dec2017 $4.56
Dec2016 $0.88
Dec2015 $1.77
Dec2014 $0.60
Dec2013 $0.47
Dec2012 -$0.48
Dec2011 $0.11
Dec2010 -$0.07
Dec2009 -$1.67
Dec2008 $0.33
Dec2007 $1.55
Dec2006 $1.07
Dec2005 $2.17
Dec2004 $1.06
Dec2003 $1.19
Dec2002 $1.14
Dec2001 $1.74
Dec2000 $1.66
Dec1999 $1.32
Dec1998 $1.12

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.78
Dec2017 $2.22
Dec2016 $0.92
Dec2015 $0.79
Dec2014 $0.24
Dec2013 -$0.07
Dec2012 -$0.35
Dec2011 -$0.17
Dec2010 -$0.12
Dec2009 $0.13
Dec2008 $1.10
Dec2007 $1.46
Dec2006 $1.38
Dec2005 $1.51
Dec2004 $1.24
Dec2003 $1.36
Dec2002 $1.43

Recommended Reading:

Other ModernGraham posts about the company

None. This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

Realty Income Corp Valuation – April 2018 $O
Ventas Inc Valuation – April 2018 $VTR
SL Green Realty Corp Valuation – April 2018 $SLG
Regency Centers Corp Valuation – Initial Coverage $REG
Host Hotels & Resorts Inc Valuation – April 2018 $HST
Vornado Realty Trust Valuation – April 2018 $VNO
Public Storage Valuation – March 2018 $PSA
Macerich Co Valuation – March 2018 $MAC
HCP Inc Valuation – March 2018 $HCP
Apartment Investment & Management Co Valuation – March 2018 $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.