GURUFOCUS.COM » STOCK LIST » USA » NYSE » Seritage Growth Properties (NYSE:SRG) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Seritage Growth Properties Intrinsic Value: Projected FCF

: $9.57 (As of Today)
View and export this data going back to 2015. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-08), Seritage Growth Properties's Intrinsic Value: Projected FCF is $9.57. The stock price of Seritage Growth Properties is $12.00. Therefore, Seritage Growth Properties's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for Seritage Growth Properties's Intrinsic Value: Projected FCF or its related term are showing as below:

SRG' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.1   Med: 1.23   Max: 1.32
Current: 1.29

During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Seritage Growth Properties was 1.32. The lowest was 1.10. And the median was 1.23.

SRG's Price-to-Projected-FCF is ranked worse than
74.26% of 540 companies
in the REITs industry
Industry Median: 0.79 vs SRG: 1.29

Seritage Growth Properties Intrinsic Value: Projected FCF Historical Data

The historical data trend for Seritage Growth Properties's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Seritage Growth Properties Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only - - - - 12.07

Seritage Growth Properties Quarterly Data
Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - 14.12 12.77 12.07 9.57

Competitive Comparison

For the REIT - Retail subindustry, Seritage Growth Properties's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Seritage Growth Properties Intrinsic Value: Projected FCF Distribution

For the REITs industry and Real Estate sector, Seritage Growth Properties's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Seritage Growth Properties's Intrinsic Value: Projected FCF falls into.



Seritage Growth Properties Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Seritage Growth Properties's Free Cash Flow(6 year avg) = $-9.49.

Seritage Growth Properties's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar22)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-9.4872+634.847*0.8)/43.634
=9.57

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Seritage Growth Properties  (NYSE:SRG) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Seritage Growth Properties's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=12.00/9.5695127730385
=1.25

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Seritage Growth Properties Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Seritage Growth Properties's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Seritage Growth Properties Business Description

Seritage Growth Properties logo
Industry
Traded in Other Exchanges
Address
500 Fifth Avenue, Suite 1530, New York, NY, USA, 10110
Seritage Growth Properties is a United States-based fully-integrated, self-administered and self-managed real estate investment trust engaged in the real property business through its investment in its operating partnership, Seritage Growth Properties, L.P. Seritage is principally engaged in the acquisition, ownership, development, redevelopment, management and leasing of diversified retail real estate throughout the United States. The company's primary objective is to create value for its shareholders through the re-leasing and redevelopment of the majority of its Wholly Owned Properties and JV Properties. It generates a majority of its revenue from tenants.
Executives
Wilsmann Mark director SERITAGE GROWTH PROPERTIES 500 FIFTH AVENUE, STE. 1530 NEW YORK NY 10110
Sabshon Mitchell A director 2901 BUTTERFIELD ROAD OAK BROOK IL 60523
Nevo-hacohen Talya director C/O SABRA HEALTH CARE REIT, INC. 18500 VON KARMAN, SUITE 550 IRVINE CA 92612
Metz Adam S director 110 NORTH WACKER DRIVE CHICAGO IL 60606
Dinenberg Eric officer: Chief Operating Officer SERITAGE GROWTH PROPERTIES 500 FIFTH AVENUE, STE. 1530 NEW YORK NY 10110
Olshan Andrea director, officer: CEO and President 500 FIFTH AVENUE, SUITE 1530 NEW YORK NY 10110
Galvin Andrew officer: EVP of Investments SERITAGE GROWTH PROPERTIES 500 FIFTH AVENUE, SUITE 1530 NEW YORK NY 10110
Lombard Amanda officer: CFO and EVP 500 FIFTH AVENUE SUITE 1530 NEW YORK NY 10110
Fernand Matthew E officer: General Counsel and EVP 3333 BEVERLY ROAD C/O SERITAGE GROWTH PROPERTIES HOFFMAN ESTATES IL 60179
Rottler Mary officer: EVP of Leasing & Operations C/O SERITAGE GROWTH PROPERTIES 3333 BEVERLY ROAD HOFFMAN ESTATES IL 60179
Bry James Edwin officer: See Remarks 3333 BEVERLY ROAD C/O SERITAGE GROWTH PROPERTIES HOFFMAN ESTATES IL 60179
Schall Benjamin director, officer: CEO, President 261 BROADWAY NO.11B NEW YORK NY 10007
Lombard Kenneth T officer: EVP, Chief Operating Officer 200 DOMAIN DRIVE STRATHAM NH 03885
Dickman Brian Robert officer: CFO and EVP 411 S. OLD WOODWARD APT. 918 BIRMINGHAM MI 48009
Thrush Allison director 500 FIFTH AVENUE, SUITE 1530 NEW YORK NY 10110

Seritage Growth Properties Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)