(CBL) CBL & Associates Properties - Overview
Sector: Real Estate | Industry: REIT - Retail | Exchange: NYSE (USA) | Market Cap: 994m USD | Total Return: 54% in 12m
Avg Trading Vol: 5.67M USD
Peers RS (IBD): 92.9
EPS Trend: 53.6%
Qual. Beats: 0
Rev. Trend: 38.0%
Qual. Beats: 1
CBL & Associates Properties, Inc. (NYSE: CBL) owns and manages a national portfolio of 88 retail assets-including 55 enclosed malls, outlet and lifestyle centers, plus more than 25 open-air locations-spanning 53.9 million sq ft across 22 states. Headquartered in Chattanooga, TN, the company emphasizes active management, aggressive leasing, and targeted reinvestments to maintain market-dominant positions in growing communities.
Recent metrics show the portfolio operating at a 92% weighted occupancy rate as of Q3 2024, with net operating income (NOI) of $120 million and a debt-to-EBITDA ratio of 4.5×. The broader retail sector is being shaped by modest consumer-spending growth (projected +2.3% YoY) and a gradual easing of inflation-driven interest rates, which are compressing cap rates and supporting asset valuations.
For a deeper dive into CBL’s valuation dynamics, consider exploring additional analysis on ValueRay.
- Mall occupancy rates directly impact rental income
- Retail bankruptcies increase vacancy and reduce revenue
- Interest rate hikes raise borrowing costs for debt
- E-commerce growth shifts consumer spending from physical stores
- Economic downturns reduce consumer discretionary spending
| Net Income: 136.0m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.09 > 0.02 and ΔFCF/TA 1.99 > 1.0 |
| NWC/Revenue: 1.27% < 20% (prev 54.17%; Δ -52.89% < -1%) |
| CFO/TA 0.09 > 3% & CFO 255.1m > Net Income 136.0m |
| Net Debt (2.02b) to EBITDA (476.4m): 4.24 < 3 |
| Current Ratio: 1.04 > 1.5 & < 3 |
| Outstanding Shares: last quarter (31.1m) vs 12m ago 0.42% < -2% |
| Gross Margin: 7.56% > 18% (prev 0.11%; Δ 744.2% > 0.5%) |
| Asset Turnover: 21.12% > 50% (prev 18.77%; Δ 2.36% > 0%) |
| Interest Coverage Ratio: 1.77 > 6 (EBITDA TTM 476.4m / Interest Expense TTM 176.0m) |
| A: 0.00 (Total Current Assets 201.0m - Total Current Liabilities 193.6m) / Total Assets 2.73b |
| B: -0.11 (Retained Earnings -313.0m / Total Assets 2.73b) |
| C: 0.11 (EBIT TTM 311.3m / Avg Total Assets 2.74b) |
| D: -0.13 (Book Value of Equity -312.5m / Total Liabilities 2.36b) |
| Altman-Z'' Score: 0.27 = B |
| DSRI: 0.89 (Receivables 48.1m/48.0m, Revenue 578.4m/515.6m) |
| GMI: 1.52 (GM 7.56% / 11.49%) |
| AQI: 0.99 (AQ_t 0.24 / AQ_t-1 0.24) |
| SGI: 1.12 (Revenue 578.4m / 515.6m) |
| TATA: -0.04 (NI 136.0m - CFO 255.1m) / TA 2.73b) |
| Beneish M-Score: -2.61 (Cap -4..+1) = A |
Over the past week, the price has changed by +5.27%, over one month by +5.10%, over three months by +7.92% and over the past year by +54.03%.
- StrongBuy: 1
- Buy: 0
- Hold: 0
- Sell: 0
- StrongSell: 0
| ISSUER | TARGET | UP/DOWN |
|---|---|---|
| Wallstreet Target Price | 36 | -6.3% |
| Analysts Target Price | 36 | -6.3% |
P/S = 2.0079
P/B = 3.0692
Revenue TTM = 578.4m USD
EBIT TTM = 311.3m USD
EBITDA TTM = 476.4m USD
Long Term Debt = 2.17b USD (from longTermDebt, last quarter)
Short Term Debt = 683.1m USD (from shortTermDebt, two quarters ago)
Debt = 2.17b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 2.02b USD (from netDebt column, last quarter)
Enterprise Value = 3.12b USD (993.5m + Debt 2.17b - CCE 42.3m)
Interest Coverage Ratio = 1.77 (Ebit TTM 311.3m / Interest Expense TTM 176.0m)
EV/FCF = 12.24x (Enterprise Value 3.12b / FCF TTM 255.1m)
FCF Yield = 8.17% (FCF TTM 255.1m / Enterprise Value 3.12b)
FCF Margin = 44.11% (FCF TTM 255.1m / Revenue TTM 578.4m)
Net Margin = 23.51% (Net Income TTM 136.0m / Revenue TTM 578.4m)
Gross Margin = 7.56% ((Revenue TTM 578.4m - Cost of Revenue TTM 534.7m) / Revenue TTM)
Gross Margin QoQ = 16.65% (prev 6.84%)
Tobins Q-Ratio = 1.14 (Enterprise Value 3.12b / Total Assets 2.73b)
Interest Expense / Debt = 1.98% (Interest Expense 43.0m / Debt 2.17b)
Taxrate = 1.07% (529k / 49.5m)
NOPAT = 307.9m (EBIT 311.3m * (1 - 1.07%))
Current Ratio = 1.04 (Total Current Assets 201.0m / Total Current Liabilities 193.6m)
Debt / Equity = 5.79 (Debt 2.17b / totalStockholderEquity, last quarter 374.9m)
Debt / EBITDA = 4.24 (Net Debt 2.02b / EBITDA 476.4m)
Debt / FCF = 7.91 (Net Debt 2.02b / FCF TTM 255.1m)
Total Stockholder Equity = 327.7m (last 4 quarters mean from totalStockholderEquity)
RoA = 4.97% (Net Income 136.0m / Total Assets 2.73b)
RoE = 41.49% (Net Income TTM 136.0m / Total Stockholder Equity 327.7m)
RoCE = 12.46% (EBIT 311.3m / Capital Employed (Equity 327.7m + L.T.Debt 2.17b))
RoIC = 12.38% (NOPAT 307.9m / Invested Capital 2.49b)
WACC = 3.86% (E(993.5m)/V(3.16b) * Re(8.0%) + D(2.17b)/V(3.16b) * Rd(1.98%) * (1-Tc(0.01)))
Discount Rate = 8.0% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -33.33 | Cagr: -0.32%
[DCF] Terminal Value 87.97% ; FCFF base≈234.0m ; Y1≈274.2m ; Y5≈415.8m
[DCF] Fair Price = 329.5 (EV 12.13b - Net Debt 2.02b = Equity 10.11b / Shares 30.7m; r=6.0% [WACC]; 5y FCF grow 18.32% → 3.0% )
EPS Correlation: 53.64 | EPS CAGR: 157.1% | SUE: 0.0 | # QB: 0
Revenue Correlation: 38.03 | Revenue CAGR: 2.98% | SUE: 3.23 | # QB: 1