One Liberty Properties, Inc. logo OLP - One Liberty Properties, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 3
HOLD 6
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Diversified REIT Multiple

Valuation Signal Undervalued Strong
Trading 53.7% below fair value
Current Price $21.96
Bear Case $39.31 79.0% upside ($39.31 - $21.96) / $21.96 = 79.0% $2.41 FFO × 18x
Fair Value $47.41 115.9% upside ($47.41 - $21.96) / $21.96 = 115.9% $2.41 FFO × 22x
Bull Case $55.51 152.8% upside ($55.51 - $21.96) / $21.96 = 152.8% $2.41 FFO × 26x

Adjust Assumptions

22.1x
2.41$

Key Value Driver

FFO/share ($2.41) × diversified P/FFO multiple

Implied Market Multiple 9.1x

Plain-Language Summary

At $2.41 FFO/share with a 22x diversified REIT multiple, the base-case value is $47.41 per share. Dividend yield: 8.2%. DDM cross-check: $33.55.

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.
⚠ Dividend yield of 8.2% is unusually high — make sure the company generates enough cash to keep paying it.
ℹ Dividend-based valuation: $33.55 (29% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.

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