任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Supermarket foot traffic drives re-leasing spreads above 8%, lifting operating income toward Potential value of $75.12.
Borrowing rates rise 200 bps upon debt rollover.
We maintain a Hold rating on Regency Centers. At the report-date price of $72.95 as of September 18, 2026, shares trade at an 8.5% premium to our Fair value of $66.75, offering insufficient margin of safety for new capital allocation despite high-quality grocery-anchored shopping center assets.1
For an ordinary investor, a Hold rating means existing shareholders should maintain their allocations while prospective buyers wait for a more favorable valuation entry point.
The report was prepared at a price of $72.95 on September 18, 2026. This trades above our Fair value of $66.75 and below our Potential value of $75.12.
The main downside risk stems from refinancing obligations across $5,143,966,208 in total debt. Rolling over maturing bonds at higher interest rates increases debt service expenses and absorbs recurring cash flows, reducing funds available for capital reinvestment and dividend distributions.1
The clearest path to outperformance relies on necessity supermarket anchors that sustain foot traffic, enabling Regency to capture rent increases upon tenant turnover. High tenant sales support base rental expansion, allowing valuation per share to rise toward Potential value of $75.12.2
Regency concentrates assets in densely populated suburban corridors where zoning restrictions and high land costs prevent competing grocery center construction.
Long-term anchor leases with leading supermarket grocers generate steady everyday consumer visits, supporting high inline tenant renewal rates and lower re-leasing costs.2
Supermarket sales growth, elevated suburban consumer spending, and limited retail deliveries support re-leasing spreads above 8%.
We rate Regency Centers Hold because shares trade above our Fair value of $66.75 under prevailing debt refinancing yields across $5,143,966,208 in total debt.1
Management operates the Parent Company and the Operating Partnership as a single business. The management of the Parent Company consists of the same individuals as the management of the Operating Partnership. Regency Centers Corporation is a fully integrated real estate company and self-administered and self-managed real estate investment trust that began its operations as a publicly-traded REIT in 1993. Its corporate headquarters are located at One Independent Drive, Suite 114, Jacksonville, Florida. Regency Centers, L.P. is a subsidiary through which Regency Centers Corporation conducts substantially all of its operations, and which owns, directly or indirectly, substantially all of its assets.
REGENCY CENTERS CORPORATION is a preeminent national owner, operator, and developer of neighborhood and community shopping centers predominantly located in suburban trade areas with compelling demographics. Its mission is to create thriving environments for retailers and service providers to connect with surrounding neighborhoods and communities. Its vision is to elevate quality of life as an integral thread in the fabric of its communities.
Under a severe stagflationary shock combining higher debt refinancing yields and inline merchant vacancies, free cash flow is absorbed by capital expenditures of $435,112,000, forcing dividend growth stagnation.
The downside path reflects elevated debt refinancing rates and inline merchant vacancies compressing operating cash flow and rental revenue.
Refinancing portions of $5,143,966,208 in total debt at elevated bond yields drives borrowing costs 200 bps higher, expanding interest expense and reducing DDM equity value.1
投資判断を弱める5つの変化です。
Higher borrowing costs directly increase annual debt service requirements across outstanding notes, reducing recurring operating cash flows and eroding the surplus funds necessary to sustain contractual dividend payments.
現在:$5,143,966,208 total debt as of September 19, 2026
警戒条件Average effective borrowing rate increases above 200 bps within 24 months
Regency maintains a narrow economic moat grounded in efficient scale across grocery-anchored neighborhood shopping centers. Infill suburban sites feature high household density and zoning constraints that limit new supply. Anchor supermarket partnerships generate consistent consumer foot traffic, supporting resilient inline tenant occupancy and passing rent increases.
Real estate return on invested capital of 4.13% reflects non-cash depreciation drag relative to cost of capital of 7.56%, while recurring cash flow generation remains dependable.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.
The highlighted cell is Fair value when every assumption sits at its base level ($66.75). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.1B after modeled capex of $435.1M, with terminal value at 61.8% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The base path projects contractual base rent escalators, stable tenant retention, and steady occupancy across suburban grocery-anchored shopping centers, yielding a target of $66.75.
Accelerated leasing spreads and accretive acquisitions expand cash flow beyond the house baseline toward Potential value of $75.12.
Financial performance tracking expectations confirms the current house rating of Hold at the report price of $72.95.
Tenant departures and higher interest expenses reduce dividend coverage and push fair value lower.
Operating cash flow comfortably covers dividend distributions, with low accrual distortions and recurring tenant lease payments.
Identifies underlying shopping center organic cash flow generation before financing costs.
Operating cash flow reached $827,692,000 in FY2025, providing sound coverage for $511,564,000 in dividends paid and funding $435,112,000 in capital expenditures.1
Capital deployment prioritizes recurring dividend distributions and property enhancement reinvestment, funded by operating cash generation and net debt issuance of $120,842,000 in FY2025.
Accounting return on invested capital of 4.13% reflects accumulated property depreciation, while underlying net operating income yield remains stable.
Measured return on invested capital of 4.13% sits below estimated cost of capital of 7.56% due to GAAP real estate asset carrying values and depreciation.
CapEx of $435,112,000 in FY2025 represented 52.6% of operating cash flow and 107.4% of depreciation.
Free cash flow after property reinvestment leaves modest internal cash retention for debt retirement.
| 売上高 | $1,453,904,000 |
|---|---|
| 売上原価 | $383,665,000 |
| 売上総利益 | $1,070,239,000 |
| 営業費用 | $22,871,000 |
| 営業利益 | $1,047,368,000 |
| 営業外項目および税金 | -$646,980,000 |
| 純利益 | $400,388,000 |
| 総資産 | $13,001,283,000 |
|---|---|
| 現金 | $120,661,000 |
| 流動資産 | $394,523,000 |
| 負債合計 | $5,819,677,000 |
| 流動負債 | $377,464,000 |
| 株主資本 | $7,181,606,000 |
| 純利益 | $527,460,000 |
|---|---|
| 営業キャッシュ流入 | $951,963,000 |
| 減価償却費 | $405,044,000 |
| 株式報酬 | $19,459,000 |
| 営業キャッシュフロー | $827,692,000 |
| 営業キャッシュ流出 | $124,271,000 |
| 利用可能現金 | $889,576,000 |
| 期首現金 | $61,884,000 |
| 投資キャッシュ流出 | $421,140,000 |
| 財務キャッシュ流出 | $347,775,000 |
| 期末現金 | $120,661,000 |
| 投資キャッシュフロー | -$421,140,000 |
| 財務キャッシュフロー | -$347,775,000 |
2026-09-20の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | — | $3.7億 | $1.6億 | $2.9億 | $5477.8万 | $2.3億 | $1.6億 | $1065.2万 | — | $2.2億 | — | -$4.1億 | $9669.5万 | — | $1787.9万 | $2950.1万 | $16.4億 | — | — | — | — |
| 2017-12-31 | $9.8億 | $5.7億 | $1.8億 | $4.7億 | $1.4億 | $3.3億 | $3.3億 | $2054.9万 | $0 | $3.2億 | — | -$10.1億 | $5.7億 | $1787.9万 | $4938.1万 | $6389.6万 | $35.9億 | 23.1% | — | — | — |
| 2018-12-31 | $11.2億 | $7.4億 | $2.5億 | $6.1億 | $5.6億 | $4585.7万 | $3.6億 | $1363.5万 | $2.1億 | $3.8億 | — | -$1.1億 | -$5.1億 | $4938.1万 | $4519万 | $6267.2万 | $37.2億 | 29.5% | — | — | — |
| 2019-12-31 | $11.3億 | $7.4億 | $2.4億 | $6.2億 | $4億 | $2.2億 | $3.7億 | $1433.9万 | $3277.8万 | $3.9億 | — | -$2.8億 | -$2.7億 | $4519万 | $1.2億 | $1.2億 | $39.2億 | 26.8% | — | — | — |
| 2020-12-31 | $10.2億 | $6.1億 | $4488.9万 | $5億 | $4.7億 | $2435.1万 | $3.5億 | $1358.1万 | $0 | $3億 | — | -$2564.1万 | -$2.1億 | $1.2億 | $3.8億 | $3.8億 | $39.2億 | 64.9% | — | — | — |
| 2021-12-31 | $11.7億 | $7.7億 | $3.6億 | $6.6億 | $4億 | $2.6億 | $3億 | $1251.5万 | — | $4億 | — | -$2.9億 | -$6.6億 | $3.8億 | $9502.7万 | $4.7億 | $37.2億 | 68.5% | — | — | — |
| 2022-12-31 | $12.2億 | $8.2億 | $4.8億 | $6.6億 | $6.6億 | $488.8万 | $3.2億 | $1652.1万 | $7541.9万 | $4.3億 | -$1796.4万 | -$2.1億 | -$4.8億 | $9502.7万 | $6877.6万 | $7535.1万 | $37.3億 | 73.3% | — | — | — |
| 2023-12-31 | $13.2億 | $8.4億 | $3.6億 | $7.2億 | $5.2億 | $2億 | $3.5億 | $2007.5万 | $2000.6万 | $4.5億 | $1.4億 | -$3.4億 | -$3.6億 | $6877.6万 | $9135.4万 | $1.1億 | $41.5億 | 71.9% | — | — | — |
| 2024-12-31 | $14.5億 | $9.4億 | $4億 | $7.9億 | $4.5億 | $3.4億 | $3.9億 | $2350.4万 | $2億 | $4.9億 | $2.6億 | -$3.3億 | -$4.9億 | $9135.4万 | $6188.4万 | $2228.8万 | $44.1億 | 72.0% | — | — | — |
| 2025-12-31 | $15.5億 | $11.3億 | $5.3億 | $8.3億 | $3.9億 | $4.4億 | $4.1億 | $1945.9万 | $884万 | $5.1億 | $1.2億 | -$4.2億 | -$3.5億 | $6188.4万 | $1.2億 | $1.2億 | $47.4億 | 72.3% | — | 6.7% | — |
Regency Centers Corporation (REG) trades at 29.0x forward earnings against a peer median of 35.6x. Its EV/EBITDA of 17.5x compares with a peer median of 16.9x. The comparison uses 4 peers: Kimco Realty Corporation, Federal Realty Investment Trust, Healthpeak Properties Inc. and Realty Income Corporation, as of 2026-09-19 to 2026-09-20.
Capital expenditures reached $435,112,000 in FY2025 against depreciation of $405,044,000, while industry capex to depreciation stands at 0.16.1
Supermarket sales growth, elevated suburban consumer spending, and limited retail deliveries support re-leasing spreads above 8%.
High interest rates increase debt rollover yields while consumer discretionary caution causes non-anchor shop turnover.
Infill positioning in affluent trade areas provides defensive insulation compared to broad commercial retail peers.
With shares trading at $72.95 as of September 18, 2026 above Fair value of $66.75, new capital allocation is not recommended under our Hold rating.1
Monitor debt maturity schedules across $5,143,966,208 in total debt and maintain strict tenant credit standards.
Operating cash flow covers $511,564,000 in dividends, but $435,112,000 capex limits dividend growth.1
At $72.95, shares trade 8.5% above Fair value of $66.75, offering no safety margin.1
Defensive foot traffic protects rents, but appreciation toward Potential value of $75.12 is limited by debt yields.1
Hold existing shares as the report-date price of $72.95 exceeds Fair value of $66.75.1
Grocery tenancy insulates cash flow, but debt refinancing yields on $5,143,966,208 cap upside.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Regency's forward valuation derates 20% from 28.99x forward earnings toward peer Kimco's 25.60x and normalized 17.0x multiple.1
A fall in physical center occupancy indicates inline tenant attrition and weak leasing demand, which shrinks base rental receipts and reduces the foot-traffic synergy created by grocery anchors.
現在:95.0% historical operational threshold as of FY2025
警戒条件Portfolio leased occupancy drops below 93.0% on an annual reporting basis
Excessive capital outlays for tenant improvements and center redevelopment deplete available cash balances, impairing liquidity reserves and constraining capital return to shareholders.
現在:$435,112,000 capex in FY2025
警戒条件Capital expenditures exceed 30.0% of annual revenue over two consecutive reporting years
Market multiple compression reflects investor skepticism regarding tenant stability and earnings durability, reducing equity valuation support relative to shopping center peer averages.
現在:28.99x forward price-to-earnings as of September 20, 2026
警戒条件Forward price-to-earnings multiple contracts below 20.0x within 12 months
Sluggish top-line growth demonstrates that contractual rent escalators are failing to offset merchant turnover, eroding net operating margins and eliminating operational leverage across prime suburban assets.
現在:$1,553,524,000 revenue in FY2025
警戒条件Annual same-property revenue growth decelerates below 1.5% for two consecutive quarters
Limitation: Terminal value is 76.4% of this model's value, above the 60% level at which the methodology flags concentration; the value leans on the years beyond the explicit forecast.
Estimate property NAV or recurring AFFO earning power, bridge for debt, and apply the stock-specific cap-rate, yield, or P/FFO assumptions.
Solve for the growth rate that makes the model value equal the report-date share price.
Changes in occupancy reveal inline tenant health and space demand across centers.
Higher coupon rates on refinancing expand interest expense and diminish funds available for distribution.
Measures pricing power on new leases and renewals across supermarket and inline shop space.
Indicates cash absorbed by tenant improvements and redevelopment outlays relative to operating cash flows.
| $1.74B |
| $1.78B |
| $1.83B |
| Operating income | $1.18B | $1.23B | $1.26B | $1.29B | $1.32B |
| NOPAT | $1.18B | $1.22B | $1.25B | $1.28B | $1.32B |
| Residual cash after reinvestment policy | $1.18B | $1.22B | $1.25B | $1.28B | $1.32B |
| Revenue growth | 5.2% | 3.9% | 2.5% | 2.5% | 2.5% |
| Operating margin | 72.3% | 72.3% | 72.3% | 72.3% | 72.3% |
| Tax rate | 0.4% | 0.4% | 0.4% | 0.4% | 0.4% |
| Reinvestment rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Terminal growth | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
Revenue grew from $1,166,161,000 in FY2021 to $1,553,524,000 in FY2025.
Top-line expansion reflects contractual rent escalations and steady leasing spreads in high-barrier trade areas.
| マージン |
|---|
| REG | Regency Centers Corporation | $13.6B | 29.0x | 8.1x | 17.5x | 8.2% | — |
| KIM | Kimco Realty Corporation | $15.1B | 25.6x | 6.9x | 17.6x | 5.8% | 36.6% |
| FRT | Federal Realty Investment Trust | $9.6B | 34.8x | 7.2x | 17.7x | 12.6% | 35.0% |
| DOC | Healthpeak Properties Inc. | $14.4B | 145.2x | 4.9x | 15.5x | 3.0% | 16.0% |
| O | Realty Income Corporation | $53.6B | 36.5x | 8.8x | 16.2x | 3.2% | 47.0% |
