Seeking Alpha
About this author:

Real estate companies got crushed in 2007 and market participants punished all real estate companies in an indiscriminate fashion. Opportunity presents itself in situations like this. The company I'm going to discuss is a thinly traded stock with a market cap close to 110 million dollars.

New England Realty Associates (NEN) is a company that owns apartment buildings and a small amount of commercial real estate in Boston and outlying cities. The company is run by Harold and Ron Brown, two elderly and very astute real estate investors who have built a fabulous portfolio. Harold owns about 20% of the publicly traded shares. The company is organized as a limited partnership, so the GP owns units as well. The company is also 10% owned by a real estate fund that in October of 2006 recommended that NEN reorganize as a REIT which would, in their opinion, boost the stock price to $170 dollars a share. Pirate Capital had a large stake at one point but liquidated the position because of what I presume were redemption issues in their fund.

Now to the valuation discussion. The company owns 2377 apartment units and 24 available-for-sale condos and has partnership stakes which they carry on their books at a value of $18,193,000. Additionally, they have $14 million in cash, rents receivable, tax escrows etc. They have additional liabilities of $8 million which is comprised of debt on joint ventures and accounts payable. If the apartments are worth $115,000 dollars per unit (a number which is supported by the sale of a 61 unit aparment building they sold according to there most recent 10-Q), then the 2401 units are worth $276,000,00. The mortgage debt is $110,892,802.

Assets:

Apartments $276,000,000

Cash (described above) $14,000,000

Partnership Stake $18,193,000

Total Assets= $308,193,000

Liabilities:

$8,000,000

Mortgage Debt: $110,892,000

Total Liabilities = $118,892,000

$308,193,000-$118,892,000/1,720,000 (shares outstanding) = NAV of $110.

$110 bucks a share is a pretty conservative liquidation number for this company - apartment unit prices are probably $125,000. Feeling some heat from some activist investors a few months ago the company announced a 100,000 share buy back. Due to the low volume in the stock they are limited to how much they can buy back per day, but as far as I can tell are in the market almost everyday buying.

One other strong argument to for this stock is that they have huge equity in their properties and are not nearly as leveraged as other apartment building operators. On top of the steep discount, to NAV the stock yields 4%. At these prices the company has to be careful that someone does not try and steal the company or start a bidding war. $66 bucks a share is a steal and in my opinion that price will be gone as soon as the tax selling season ends.

Disclosure: Author has a long position in NEN

Print this article with comments

This article has 10 comments:

  •  
    how much did u buy this POS for? the way housing market has gone through the roof..it will be a decade to justify the current prices..factor that into the balance sheet and u'd surprised..

    thanks but no thanks..
    2007 Dec 30 08:22 PM | Link | Reply
  •  
    Without knowing the vacancy rate,nor the average rent/unit; I have no way to know if 115k/unit is a good value.
    2007 Dec 31 11:14 AM | Link | Reply
  •  
    Nice article.

    As foreclosures increase, rents should benefit as people still need a place to live and may not be able to afford buying immediately after a foreclosure.

    A synopsis of the rental situation in the Boston area would be most helpful. Perhaps you could submit a follow-up article including rental comparisons. NEN is most likely to assist with the information if you fax them.

    CrossProfit
    2007 Dec 31 12:10 PM | Link | Reply
  •  
    Thanks for your comments:Ill try to answer each of you.
    Take it easy:I have owned this stk for a few yrs and have multiple entry points - suffice it to say that I own it around $74 dollars but have gotten 5.60 of dividends - They have been in biz since 1977 so your point about being underwater on there properties is totally unfounded.
    Jurp:in there last 10-Q they had 32 units vacant out of 2377. In there most recent qtr they had 8 million in revenues (most of it being rent a small amount being laundry income)
    CrossProfit:The market in Boston seems to be Ok as the company operates at a low vacany rate - but im not an expert on the economic situation in Boston
    2008 Jan 02 09:46 PM | Link | Reply
  •  
    Jonathan,

    Really liked the idea. I did some work on my own and purchased a few depositary receipts. I have no idea about the $170 valuation that the real estate fund threw out. But, I backed into a valuation around $120/receipt. I've lived in Boston for a while. Many of the units (the ones in Boston, Allston, Brookline and Watertown) are going to be worth well more than $115,000. Alot of the other older buildings (Acton, Malden) would likely trade like the Foxboro building ($115,000 per apt.).

    !0-k states that the management company is paid 4% of rents. The management company is owned by the General Partners of NEN. Any idea if 4% is high? I'd heard that this is something like 10x normal.

    Have you ever been to an annual meeting for the company? I wonder if the Board has been pressed on their fiduciary duties to all partners and not just the general partners.

    Thanks, KJ
    2008 Jan 10 08:53 PM | Link | Reply
  •  
    Thanks KJ. a 4% management fee is very standard - I own some rental properties personally and have paid mgmt companies as much as 6%. I have never gone to an annual meeting. The company is responsive to phone calls so give them a jingle.
    2008 Jan 12 09:01 PM | Link | Reply
  •  
    NEN just boosted the buyback to 200,000 depositary receipts. This represents almost 14% of the outstanding receipts.
    2008 Jan 16 08:40 AM | Link | Reply
  •  
    RE companies can be valued using a gross rent multiplier - appears to me this company is trading at roughly 3.5 times rent - thats silly - so cheap.
    2008 Jan 22 09:56 PM | Link | Reply
  •  
    Jonathan,

    What would be the a comparable gross rent multiplier for way AVB or EQR? What is the formula for Gross Rent Multiplier? Thanks
    2008 Jan 23 05:01 PM | Link | Reply
  •  
    so in the most recent 13/d filing the second largest shareholder went from 8.3% down to 0% - and it says all shares were sold at 75.5 on friday 1/18/2008. So they sold 111k shares to who?? the company had just increased its buyback buy 100k shares so its obvious the company was the buyer and was willing to pay an 8 dollar premiuim to prevailing market prices to take in a big block. very interesting
    2008 Jan 28 08:32 PM | Link | Reply