XNYSPKST
Market cap383mUSD
Jan 08, Last price
10.54USD
1D
-0.09%
1Q
-21.98%
IPO
-41.44%
Name
Peakstone Realty Trust
Chart & Performance
Profile
Griffin Capital Essential Asset REIT, Inc. – America's Blue-Chip Landlord– is a self-managed, publicly registered, non-traded REIT with a portfolio consisting primarily of single-tenant, business essential office and industrial properties throughout the United States, diversified by corporate credit, physical geography, product type, and lease duration. GCEAR's portfolio as of September 30, 2020, consisted of 99 office and industrial properties (122 buildings), totaling 27.1 million rentable square feet, located in 25 states, representing a total enterprise value of approximately $4.5 billion.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 254,284 -38.95% | 416,485 -9.43% | |||||||
Cost of revenue | 207,592 | 134,506 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 46,692 | 281,979 | |||||||
NOPBT Margin | 18.36% | 67.70% | |||||||
Operating Taxes | 35,064 | ||||||||
Tax Rate | 12.43% | ||||||||
NOPAT | 46,692 | 246,915 | |||||||
Net income | (550,583) 37.07% | (401,668) -3,591.55% | |||||||
Dividends | (45,698) | (124,173) | |||||||
Dividend yield | 6.37% | ||||||||
Proceeds from repurchase of equity | (7,068) | (8,806) | |||||||
BB yield | 0.99% | ||||||||
Debt | |||||||||
Debt current | 43,661 | ||||||||
Long-term debt | 1,528,485 | 1,578,440 | |||||||
Deferred revenue | 12,399 | ||||||||
Other long-term liabilities | 55,455 | 21,285 | |||||||
Net debt | 1,109,741 | 1,210,274 | |||||||
Cash flow | |||||||||
Cash from operating activities | 89,152 | 152,676 | |||||||
CAPEX | (1,151,803) | ||||||||
Cash from investing activities | 308,555 | 1,098,343 | |||||||
Cash from financing activities | (234,641) | (1,199,215) | |||||||
FCF | 53,355 | 209,012 | |||||||
Balance | |||||||||
Cash | 418,744 | 233,180 | |||||||
Long term investments | 178,647 | ||||||||
Excess cash | 406,030 | 391,003 | |||||||
Stockholders' equity | 117,482 | 74,213 | |||||||
Invested Capital | 2,594,119 | 3,514,892 | |||||||
ROIC | 1.53% | 5.69% | |||||||
ROCE | 1.72% | 7.88% | |||||||
EV | |||||||||
Common stock shares outstanding | 35,988 | 36,058 | |||||||
Price | 19.93 | ||||||||
Market cap | 717,245 | ||||||||
EV | 1,918,615 | ||||||||
EBITDA | 158,896 | 395,170 | |||||||
EV/EBITDA | 12.07 | ||||||||
Interest | 65,623 | 84,816 | |||||||
Interest/NOPBT | 140.54% | 30.08% |