Real Estate Investment Trusts (REITs) are highly favoured by investors here due to the steady stream of dividends paid out to shareholders. For the good part of the last decade, investors have viewed REITs as quasi-bond instruments, paying out a steady stream of dividends on a quarterly or semi-annual basis. Without much volatility for REITs throughout the last decade, except for the Eurozone debt crisis in 2011, the Fed’s Taper Tantrum in 2013 and the oil price crash in 2015, REITs have rewarded investors fairly well during this period, with a good number of REITs outperforming the Straits Times Index on a total return basis.
‘This time it’s different’ is an extremely dangerous phrase
to use in the financial markets; an exceptional run up in prices over 2019 had
pushed REIT prices sky high, and as recently as a few months back, some
investors were seeing 3-4% yields from REITs as a ‘new normal’, fueled by low
interest rates and an insatiable hunt for yield. So much so that some investors
have taken this lack of volatility for granted, building up leveraged positions
on REITs in order to extract higher income. Bear in mind that REITs are already
leveraged vehicles themselves, usually around a 40% debt, 60% equity structure,
hence, if one were to further leverage their position on a REIT, that would
result in a double leveraged position for the investor. Resulting in one big
fat margin call when prices crash.
Given the keen interest on REITs among retail investors, especially with the sharp selloff over the past three weeks, I decided to write in greater detail about how I look at REITs.
Given the keen interest on REITs among retail investors, especially with the sharp selloff over the past three weeks, I decided to write in greater detail about how I look at REITs.
The reason I picked LendLease Global Commercial Reit for this case study was simply
because they only have two properties currently (313 Somerset and an office
complex in Milan), hence it would be much easier to project the rental revenue
with just two properties. Please note that I learnt these valuation methods on
my own by reading books or from online sources, mostly before entering
university (I’d say 90% of the concepts). Doing these valuation
case studies in university probably only trained me to be more cognizant of the
formatting, such as colour coding certain figures etc, because these would be
relevant if you’re looking to pursue a career in buyside roles or investment
banking. Thus, if I overlooked any areas, I’ll apologise in advance and please do point them out to me.
Please note that the following case study is for informational
and learning purposes only, and should not be taken as financial advice regarding
LendLease REIT’s shares. All figures and estimations used in the following case
study are for illustration purposes only is not a solicitation to transact in
LendLease REIT’s shares. When in doubt, please approach a registered financial
advisor for advice.
Let’s now take an in-depth look into a REIT’s financial
statements:
Revenue Drivers
Firstly, a REIT’s current revenue is determined by these
main factors:
1. The rental rates per square feet – usually expressed as
per square foot per month (psf/month)
2. The total Net Lettable Area of the property (NLA) –
usually expressed in square feet
3. The occupancy rate of the properties – as a percentage of
the total NLA
The REIT’s rental revenue for each property can then be
calculated by multiplying these three figures, on an annualised basis.
A REIT’s future revenue would mainly be driven by rental
reversions, which may be positive or negative. Alternatively, the REIT may
undertake acquisitions or asset enhancement initiatives (AEI) to increase their
NLA, rental rates and/or occupancy rates. These would form the projections for
the REIT’s future rental revenue.
In this example, LendLease’s Milan property has a
12+12 year lease with annual rental escalations tied to the ISTAT CPI growth rate in Italy.
Hence, I used a 1% growth rate for projecting the annual rental growth rate.
For 313 Somerset, due to the recent COVID-19 situation, I projected that rental
rates would fall by 20% in 2020 before recovering in 2021. Do note that a 20%
fall is an extremely bearish scenario, as typically a REIT would not renew all
its leases in a single year. Hence, assuming a REIT renews 20% of its leases at
a 20% decline in rental rates, the overall impact on the rental revenue would
only be a 4% decline. However, I used a -20% figure just to get a sense of the
impact of an extreme scenario.
Profit and Loss Statement
Once we have projected the REITs rental revenues, the next
step would be to estimate the expenses that the properties and the REIT manager
incurs.
Net Operating Income (NOI)
In real estate, net operating income is a key metric used to
evaluate and value properties. NOI is calculated by deducting all property
expenses from rental revenue. NOI margin is expressed as a percentage of total
rental revenue. As seen from the financial projections above, the Milan
Property has a much higher NOI margin than 313 Somerset. This is mainly because
the Milan property is on a triple net lease, which means that the tenant pays
for most of the property operating expenses.
Capitalisation Rates
Following on from the NOI discussed above, capitalisation
(cap) rates are used to value properties, and cap rates can be compared across
similar properties. Think of cap rates as being similar to earnings yield,
which is the inverse of the price-to-earnings (P/E) ratio. Basically, when
comparing two properties, the property with the lower cap rate means that it
has a steeper valuation, assuming that they both have the same NOI. A caveat
here would be that we should not simply take the cap rates of similar properties
and apply it to the property we’re valuing, as in the case of leasehold
properties, this method would not account for the remaining land lease tenure
of each property.
For example, a property with a remaining lease tenure of 50
years, generating an NOI of 1mil, valued using a 5% cap rate would give a 20mil
valuation. But if we have an adjacent property that also generates an NOI of
1mil but with a remaining lease tenure of 10 years, surely we won’t value that
property at a 5% cap as well, and the cap rate used would have to be much
higher to account for the extremely short lease tenure left.
In this case study, LendLease’s external valuers valued 313
Somerset at 4.25/4.50% cap rates. For a comparison, CapitaMall Trust’s Plaza
Singapura is valued at a 4.50% cap rate. The reason I picked Plaza Sing for
comparison is because both malls are in the Orchard Road area, and both malls
sit above an MRT station, which gives them a premium. As 313 has a 99 year leasehold tenure commencing in 2006, while Plaza Sing is on a freehold tenure, taking into
account the long lease tenure left, the variation isn’t that huge, and the cap
rates for both properties might be said to be comparable, the slightly lower cap rate for 313 might be due to 313 being a much newer mall than Plaza Singapura.
Managers fees
This component is usually overlooked when investors discuss
about REITs, but should be an important factor to consider as well. This
Straits Times article has compared the manager’s fee structures of the various
REITs here.
For LendLease REIT, the main recurring management fees are
as follows:
1. Management fee of 0.3% of per annum of the value of
Lendlease Global REIT’s Deposited Property
2. Performance fee of 5% of NPI
3. Trustee’s Fee of of up to 0.015% per annum of the value
of the Deposited Property
The main reason for discussing manager’s fees would be the alignment
of interest with shareholders. When the manager owns a stake in the REIT, it
aligns their interest with shareholders as they are incentivised to see the
REIT perform well. Managers usually take fees in the form of cash and shares,
in this case, LendLease’s manager has elected to take 100% of the fees in
shares for the first 2 years. However, managers taking fees in shares would
also dilute existing shareholders, hence it is imperative that there is also
DPU growth to offset the dilution effect. Here there’s a trade off between
dilution and the alignment of interest.
Debt, Interest expense and Interest Coverage Ratio
Debt financing forms a huge part of a REIT’s capital
structure – and has to be delicately managed. Too little debt, and it means
that shareholders are not maximizing their income as more debt can be deployed to
acquire more properties, in order to generate higher rental income. Too much
debt, and the issue of servicing the debt and meeting regulatory requirements
arises. Singapore REITs have a 45% gearing limit, which means that total debt
cannot exceed 45% of the REIT’s total assets. There has been discussions about
raising this 45% limit by MAS, but nothing is confirmed at this point. The
issue of high leverage increases the risk of exceeding the 45% gearing limit if
property prices were to crash, which was what happened during the Global
Financial Crisis of 08/09. REITs would then have to turn to rights issues to
raise capital. I have written an article on this as well. REITs during GFC.
Interest expense here is calculated simply using the
weighted average cost of debt multiplied by the total amount of outstanding
debt. This is certainly a rough estimate of the interest expense, but if you’d
want to be more specific, you may want to look at the individual financing
sources and their specific interest rates. Regardless, REITs would ideally want
to keep their funding costs low, as this means more income available for
distribution to shareholders. On this point, most REITs would also hedge their
interest rate exposure, mainly through swaps to ensure that they would not be
affected by rising rates in the near future. Conversely, given the current
direction which interest rates are heading, the lower rates means that REITs
which have swapped their debt for fixed rates would benefit little from this
trend.
The interest coverage ratio (ICR) measures how many times of
interest expense can be covered by the REIT’s profits before interest and tax. In times like these, rental
revenue is uncertain as some tenants may default, and a higher ICR is better as
it gives the REIT a greater buffer in challenging times. LendLease has an extremely high ICR of 10.8x, mainly due to its low borrowing costs.
Outstanding shares
This is linked with the earlier section about management
fees paid in units, as paying mangers in the form of units would enlarge the
number of shares outstanding. This would dilute the existing shareholders, but
ideally, rental growth is able to keep pace with the increase in number of
shares to ensure that distributable income per share continues to grow.
Valuation – Dividend Discount Model
In a dividend discount model (DDM), we are basically valuing
the future dividends that a REIT distributes and discounting them to their
present value. I’d like to say that personally, I’m not exactly a fan of using
a DDM, as the valuation is extremely subjective and sensitive to the inputs. For
example, using a terminal growth rate of 1% or 2% makes a huge difference to
the implied valuation. However, this method is still widely used in the
industry, and to be honest, what’s a viable alternative?
In this case study, I simply used a discount rate of 7.5% to
8.0%, and a terminal growth rate of 1.5%. One might also choose to use an exit
cap rate method to obtain the terminal value, but I feel that method is
slightly more difficult to appreciate and hence would not be elaborating on
that here.
Additional factors beyond the financial statements
Lastly, there are additional qualitative and macro factors that might affect the valuation of the REIT.
1. Sponsor strength: REITs with reputable sponsors generally
enjoy more stability, as the financial strength of their sponsors may give
investors some assurance during challenging times. It is also important to look
at the REIT’s pipeline of their right of first refusal (ROFR) properties. Basically,
a ROFR clause means that if the sponsor wants to sell one of their properties,
it would first have to offer the REIT the opportunity to purchase the property
on a willing buyer, willing seller basis.
2. Macro factors: Is the REIT’s assets mainly in Australia?
Or the UK? Or Europe? This would expose investors to FX volatility. You might
want to take a view as to whether these economies would do well in the near
future.
I hope this article has been informative, and do share it with someone who you think would find this useful as well!
Note: As of time of writing, I do not hold a position in LendLease Global Commercial REIT
If you enjoy reading my articles, please 'like' my Facebook page to receive all the latest updates. It would also mean a lot to me if you could share my articles on Facebook. Thank you!
Please note that these articles are for discussion and informational purposes only and should not be relied upon as financial advice. Readers should consult their licensed financial advisers before making investment decisions. Please read the full disclaimer available on the desktop version of my blog.
I hope this article has been informative, and do share it with someone who you think would find this useful as well!
Note: As of time of writing, I do not hold a position in LendLease Global Commercial REIT
If you enjoy reading my articles, please 'like' my Facebook page to receive all the latest updates. It would also mean a lot to me if you could share my articles on Facebook. Thank you!
Follow me on Instagram at @AlpacaInvestments