Kimco Realty Corporation logo KIM - Kimco Realty Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
1
BUY 13
HOLD 22
SELL 0
STRONG
SELL
0
| PRICE TARGET: $26.09 DETAILS
HIGH: $29.00
LOW: $23.00
MEDIAN: $26.00
CONSENSUS: $26.09
UPSIDE: 14.56%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Retail REIT Multiple

Valuation Signal Undervalued Strong
Trading 48.5% below fair value
Current Price $22.77
Bear Case $36.39 59.8% upside ($36.39 - $22.77) / $22.77 = 59.8% $1.76 FFO × 16x
Fair Value $44.23 94.2% upside ($44.23 - $22.77) / $22.77 = 94.2% $1.76 FFO × 20x
Bull Case $52.06 128.6% upside ($52.06 - $22.77) / $22.77 = 128.6% $1.76 FFO × 23x

Adjust Assumptions

19.5x
1.76$

Key Value Driver

FFO/share ($1.76) × retail P/FFO multiple

Implied Market Multiple 12.9x

Plain-Language Summary

At $1.76 FFO/share with a 20x retail REIT multiple, the base-case value is $44.23 per share. Dividend yield: 4.7%. DDM cross-check: $67.35.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (36 analysts) $26.09
Analyst Range $23.00 – $29.00
Divergence from AlphaVal 70%

Warnings

⚠ Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
ℹ Dividend-based valuation: $67.35 (52% above our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
ℹ Wall Street's average price target is $26.09 (from 36 analysts). Our estimate is 70% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify