SmartCentres Real Estate Investment Trust Valuation – August 2018 $TSE-SRU.UN

Company Profile (excerpt from Reuters): SmartCentres Real Estate Investment Trust, formerly Smart REIT, is a Canada-based real estate investment trust. The Company owns and manages approximately 30 million square feet in value-oriented, principally Walmart-anchored retail centers, having national and regional retailers as well as neighborhood merchants. In addition, the Company is a joint-venture partner in the Premium Outlets locations in Toronto and Montreal with Simon Property Group. SmartCentres Real Estate Investment Trust’s portfolio also includes: residential properties, such as single-family, condominium and rental; retirement homes; office, as well as self-storage, either on its urban properties such as the Vaughan Metropolitan Centre or as an adjunct to its existing shopping centers.


Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-SRU.UN – August 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 $4,074,007,274 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.35 Fail
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 -2.06% Fail
6. Moderate PEmg Ratio PEmg < 20 15.24 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 0.99 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 0.35 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -6.53 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

EPSmg $2.01
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade C
MG Value based on 3% Growth $29.08
MG Value based on 0% Growth $17.05
Market Implied Growth Rate 3.37%
Current Price $30.57
% of Intrinsic Value N/A

SmartCentres Real Estate Investment Trst does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings growth over the last ten years. The Enterprising Investor has concerns regarding the level of debt relative to the 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 $2.96 in 2014 to an estimated $2.01 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 3.37% 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 SmartCentres Real Estate Investment Trst revealed the company was trading below its Graham Number of $35.66. The company pays a dividend of $1.71 per share, for a yield of 5.6%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 15.24, which was below the industry average of 47.15, 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 $-27.1.

SmartCentres Real Estate Investment Trst receives an average overall rating in the ModernGraham grading system, scoring a C.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$27.10
Graham Number $35.66
PEmg 15.24
Current Ratio 0.35
PB Ratio 0.99
Current Dividend $1.71
Dividend Yield 5.60%
Number of Consecutive Years of Dividend Growth 4

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 6/1/2018
Total Current Assets $293,338,000
Total Current Liabilities $848,075,000
Long-Term Debt $3,622,809,000
Total Assets $9,513,881,000
Intangible Assets $49,798,000
Total Liabilities $4,592,418,000
Shares Outstanding (Diluted Average) 158,617,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $2.23
Dec2017 $1.88
Dec2016 $2.08
Dec2015 $1.75
Dec2014 $1.67
Dec2013 $2.04
Dec2012 $6.81
Dec2011 $1.43
Dec2010 $4.65
Dec2009 $0.24
Dec2008 $0.95
Dec2007 $0.33
Dec2006 $0.26
Dec2005 $0.55
Dec2004 $0.51
Dec2003 $1.29
Mar2002 $0.86
Mar2001 $0.23
Mar2000 $0.18
Mar1999 $0.23

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.01
Dec2017 $1.89
Dec2016 $2.22
Dec2015 $2.44
Dec2014 $2.96
Dec2013 $3.42
Dec2012 $3.68
Dec2011 $1.91
Dec2010 $1.87
Dec2009 $0.47
Dec2008 $0.56
Dec2007 $0.44
Dec2006 $0.56
Dec2005 $0.71
Dec2004 $0.73
Dec2003 $0.74
Mar2002 $0.41

Recommended Reading:

Other ModernGraham posts about the company

Smart REIT Valuation – Initial Coverage $TSE:SRU.UN

Other ModernGraham posts about related companies

Camden Property Trust Valuation – August 2018 $CPT
Senior Housing Properties Trust Valuation – August 2018 $SNH
CoreSite Realty Corp Valuation – August 2018 $COR
Tanger Factory Outlet Centers Inc Valuation – July 2018 $SKT
Capstead Mortgage Corp Valuation – July 2018 $CMO
Mack-Cali Realty Corp Valuation – July 2018 $CLI
Chesapeake Lodging Trust Valuation – July 2018 $CHSP
Alexander & Baldwin Inc Valuation – July 2018 $ALEX
Summit Hotel Properties Inc Valuation – July 2018 $INN
Sabra Health Care REIT Inc Valuation – July 2018 $SBRA


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.