Необязательная аналитика продукта
С вашего разрешения мы используем ограниченную аналитику с защитой конфиденциальности, чтобы понять, какие исследовательские сценарии работают. Мы не используем рекламные трекеры или запись сеансов. Этот выбор можно изменить в настройках. Прочитайте Политику конфиденциальности.
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
Пять событий, которые ослабят наш инвестиционный тезис.
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.
Текущее значение:$5,143,966,208 total debt as of September 19, 2026
Предупреждение, еслиAverage 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.
| Выручка | 1 453 904 000 $ |
|---|---|
| Себестоимость выручки | 383 665 000 $ |
| Валовая прибыль | 1 070 239 000 $ |
| Операционные расходы | 22 871 000 $ |
| Операционная прибыль | 1 047 368 000 $ |
| Внереализационные статьи и налоги | -646 980 000 $ |
| Чистая прибыль | 400 388 000 $ |
| Активы, всего | 13 001 283 000 $ |
|---|---|
| Денежные средства | 120 661 000 $ |
| Оборотные активы | 394 523 000 $ |
| Обязательства, всего | 5 819 677 000 $ |
| Краткосрочные обязательства | 377 464 000 $ |
| Акционерный капитал | 7 181 606 000 $ |
| Чистая прибыль | 527 460 000 $ |
|---|---|
| Операционный приток | 951 963 000 $ |
| Амортизация | 405 044 000 $ |
| Компенсация акциями | 19 459 000 $ |
| Операционный денежный поток | 827 692 000 $ |
| Операционный отток | 124 271 000 $ |
| Доступные денежные средства | 889 576 000 $ |
| Денежные средства на начало | 61 884 000 $ |
| Инвестиционный отток | 421 140 000 $ |
| Финансовый отток | 347 775 000 $ |
| Денежные средства на конец | 120 661 000 $ |
| Инвестиционный денежный поток | -421 140 000 $ |
| Финансовый денежный поток | -347 775 000 $ |
Финансовые данные на конкретную дату, использованные в анализе от 2026-09-20.
| Период | Выручка | EBITDA | Чистая прибыль | Операционный денежный поток | Свободный денежный поток | Capex | Амортизация | Компенсация акциями | Выкуп акций | Выплаченные дивиденды | Чистое привлечение долга | Инвестиционный денежный поток | Финансовый денежный поток | Денежные средства на начало | Денежные средства на конец | Денежные средства и инвестиции | Общий долг | Операционная маржа | ROIC | WACC | Спред ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | — | 373,5 млн $ | 164,9 млн $ | 289,4 млн $ | 54,8 млн $ | 234,6 млн $ | 158,4 млн $ | 10,7 млн $ | — | 222,1 млн $ | — | -409,7 млн $ | 96,7 млн $ | — | 17,9 млн $ | 29,5 млн $ | 1,6 млрд $ | — | — | — | — |
| 2017-12-31 | 984,3 млн $ | 573,8 млн $ | 176,1 млн $ | 469,8 млн $ | 141,5 млн $ | 328,3 млн $ | 334,2 млн $ | 20,5 млн $ | 0 $ | 322,7 млн $ | — | -1 млрд $ | 568,9 млн $ | 17,9 млн $ | 49,4 млн $ | 63,9 млн $ | 3,6 млрд $ | 23,1 % | — | — | — |
| 2018-12-31 | 1,1 млрд $ | 739,9 млн $ | 249,1 млн $ | 610,3 млн $ | 564,5 млн $ | 45,9 млн $ | 359,7 млн $ | 13,6 млн $ | 213,9 млн $ | 376 млн $ | — | -106 млн $ | -508,5 млн $ | 49,4 млн $ | 45,2 млн $ | 62,7 млн $ | 3,7 млрд $ | 29,5 % | — | — | — |
| 2019-12-31 | 1,1 млрд $ | 744,2 млн $ | 239,4 млн $ | 621,3 млн $ | 400,6 млн $ | 220,7 млн $ | 374,3 млн $ | 14,3 млн $ | 32,8 млн $ | 390,6 млн $ | — | -282,7 млн $ | -268,2 млн $ | 45,2 млн $ | 115,6 млн $ | 118,5 млн $ | 3,9 млрд $ | 26,8 % | — | — | — |
| 2020-12-31 | 1 млрд $ | 606,3 млн $ | 44,9 млн $ | 499,1 млн $ | 474,8 млн $ | 24,4 млн $ | 345,9 млн $ | 13,6 млн $ | 0 $ | 300,5 млн $ | — | -25,6 млн $ | -210,6 млн $ | 115,6 млн $ | 378,5 млн $ | 378,5 млн $ | 3,9 млрд $ | 64,9 % | — | — | — |
| 2021-12-31 | 1,2 млрд $ | 771,3 млн $ | 361,4 млн $ | 659,4 млн $ | 396,7 млн $ | 262,7 млн $ | 303,3 млн $ | 12,5 млн $ | — | 403,1 млн $ | — | -286,4 млн $ | -656,5 млн $ | 378,5 млн $ | 95 млн $ | 467,6 млн $ | 3,7 млрд $ | 68,5 % | — | — | — |
| 2022-12-31 | 1,2 млрд $ | 818,1 млн $ | 482,9 млн $ | 655,8 млн $ | 655,8 млн $ | 4,9 млн $ | 319,7 млн $ | 16,5 млн $ | 75,4 млн $ | 428,3 млн $ | -18 млн $ | -206,1 млн $ | -476 млн $ | 95 млн $ | 68,8 млн $ | 75,4 млн $ | 3,7 млрд $ | 73,3 % | — | — | — |
| 2023-12-31 | 1,3 млрд $ | 839,6 млн $ | 364,6 млн $ | 719,6 млн $ | 524,3 млн $ | 195,3 млн $ | 352,3 млн $ | 20,1 млн $ | 20 млн $ | 453,1 млн $ | 138,7 млн $ | -342 млн $ | -355 млн $ | 68,8 млн $ | 91,4 млн $ | 105,6 млн $ | 4,2 млрд $ | 71,9 % | — | — | — |
| 2024-12-31 | 1,5 млрд $ | 939,8 млн $ | 400,4 млн $ | 790,2 млн $ | 446,8 млн $ | 343,4 млн $ | 394,7 млн $ | 23,5 млн $ | 200,1 млн $ | 490,4 млн $ | 255,4 млн $ | -326,6 млн $ | -493 млн $ | 91,4 млн $ | 61,9 млн $ | 22,3 млн $ | 4,4 млрд $ | 72,0 % | — | — | — |
| 2025-12-31 | 1,6 млрд $ | 1,1 млрд $ | 527,5 млн $ | 827,7 млн $ | 392,6 млн $ | 435,1 млн $ | 405 млн $ | 19,5 млн $ | 8,8 млн $ | 511,6 млн $ | 120,8 млн $ | -421,1 млн $ | -347,8 млн $ | 61,9 млн $ | 120,7 млн $ | 120,7 млн $ | 4,7 млрд $ | 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.
Текущее значение:95.0% historical operational threshold as of FY2025
Предупреждение, еслиPortfolio 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.
Текущее значение:$435,112,000 capex in FY2025
Предупреждение, еслиCapital 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.
Текущее значение:28.99x forward price-to-earnings as of September 20, 2026
Предупреждение, еслиForward 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.
Текущее значение:$1,553,524,000 revenue in FY2025
Предупреждение, еслиAnnual same-property revenue growth decelerates below 1.5% for two consecutive quarters
| Maintaining over 80% grocery-anchored centers where omnichannel click-and-collect and pharmacy visits reinforce brick-and-mortar relevance. |
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.
| Маржа |
|---|
| 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% |
