Download PDF

1. Company Snapshot

1.a. Company Description

Clipper Realty Inc.(NYSE: CLPR) is a self-administered and self-managed real estate company that acquires, owns, manages, operates and repositions multifamily residential and commercial properties in the New York metropolitan area, with a portfolio in Manhattan and Brooklyn.

Show Full description

1.b. Last Insights on CLPR

Clipper Realty Inc. faced negative drivers, including a downgrade to "sell" due to limited geographic diversification, negative equity, and a high AFFO dividend payout ratio. The company's Q3 FFO beat estimates, but decreased to $0.13 per share from $0.18 per share year-over-year. Hawkish Fed commentary pressured smaller-cap and rate-sensitive market segments. Additionally, a new NYC government may impact demand and supply in NYC housing. Institutional investor Connor Clark & Lunn increased its position by 28.1%, owning 127,137 shares.

1.c. Company Highlights

2. Clipper Realty's Q2 2025 Earnings: A Strong Performance

Clipper Realty reported a robust financial performance in Q2 2025, with near-record quarterly revenue of $39 million, a 4.5% increase over last year. The company's net operating income (NOI) reached a record $22.1 million, a 5% increase, while adjusted funds from operations (AFFO) also hit a record $8.3 million, a 17% increase. Earnings per share (EPS) came in at $0.2, beating estimates of $0.15. The strong leasing activity across all properties drove residential revenue to $29.1 million.

Publication Date: Aug -23

📋 Highlights
  • Residential Rent Growth:: New residential leases exceeded prior rents by over 14% across the portfolio.
  • Prospect House Development:: 33% leased with gross rents exceeding $88 per square foot in Brooklyn.
  • Loan Financing:: Secured a $160 million loan with $10 million in current excess proceeds and $12 million projected for future use.
  • Property Sale:: Sold 10 West 65th Street for $45.5 million, generating $13 million after debt and costs.
  • Record Financial Performance:: Revenue of $39 million (+4.5% YoY), NOI of $22.1 million (+5%), and AFFO of $8.3 million (+17%).

Operational Highlights

The company's operational performance was driven by high residential rental demand, with new leases exceeding prior rents by over 14% across the entire portfolio. The completion of the Prospect House development in Brooklyn, which is now 33% leased with gross rents exceeding $88 per square foot, was a significant milestone. Additionally, the company secured a new loan of up to $160 million, providing excess proceeds of over $10 million and future excess proceeds of $12 million for interest and operating expenses.

Portfolio Management

Clipper Realty continued to actively manage its portfolio, selling the 10 West 65th Street property for $45.5 million, generating $13 million after payment of debt and costs. The company is also seeking solutions for the 250 Livingston Street property, which is vacating at the end of the month. As J.J. Bistricer, Co-Chairman and Chief Operating Officer, noted, the strong demand for residential rentals drove the company's results.

Valuation and Outlook

With a P/S Ratio of 0.44 and an EV/EBITDA of 33.57, the company's valuation appears reasonable. The Dividend Yield stands at 9.05%, indicating an attractive return for income investors. However, analysts estimate a revenue growth of -8.1% next year, which may impact the stock's performance. Nevertheless, Clipper Realty's focus on efficiently operating its portfolio and its continued operating improvements in 2025 are positive indicators.

3. NewsRoom

Card image cap

Connor Clark & Lunn Investment Management Ltd. Purchases 27,908 Shares of Clipper Realty Inc. $CLPR

Nov -21

Card image cap

Clipper Realty: Despite Cheap Price And High Yield, Bearish Clouds Remain On Horizon (Rating Downgrade)

Nov -21

Card image cap

Hawks In The House

Nov -16

Card image cap

Clipper Realty Inc. (CLPR) Q3 2025 Earnings Call Prepared Remarks Transcript

Nov -13

Card image cap

Clipper Realty Inc. (CLPR) Q3 FFO Beat Estimates

Nov -13

Card image cap

5 Best REITs To Buy In October 2025

Oct -11

Card image cap

2 REITs To Buy Before September 17th

Aug -24

Card image cap

Avoid These REIT Dividend Disasters Before It's Too Late

Aug -13

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.78%)

6. Segments

Residential

Expected Growth: 4.5%

Clipper Realty's 4.5% growth in Residential segment is driven by increasing demand for affordable housing, favorable demographics, and strategic expansion into high-growth markets. Additionally, the company's focus on amenity-rich communities, strong brand recognition, and efficient operations contribute to its growth momentum.

Commercial

Expected Growth: 5.5%

Clipper Realty Inc.'s 5.5% growth is driven by increasing demand for multifamily housing, strategic acquisitions, and effective cost management. Additionally, the company's focus on value-add initiatives, such as renovations and repositioning, has enhanced property values and driven rental growth.

7. Detailed Products

Residential Brokerage

Clipper Realty Inc. offers residential brokerage services, connecting buyers and sellers of residential properties, including single-family homes, condominiums, and townhouses.

Commercial Brokerage

Clipper Realty Inc. provides commercial brokerage services, facilitating the buying and selling of commercial properties, including office buildings, retail spaces, and industrial facilities.

Property Management

Clipper Realty Inc. offers property management services, overseeing the day-to-day operations of residential and commercial properties, including rent collection, maintenance, and financial reporting.

Development and Construction

Clipper Realty Inc. develops and constructs new properties, including residential and commercial projects, from concept to completion.

Investment Sales

Clipper Realty Inc. facilitates the sale of investment properties, including apartment buildings, office buildings, and retail centers.

8. Clipper Realty Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Clipper Realty Inc. is moderate, as there are alternative options for customers, but they are not highly attractive.

Bargaining Power Of Customers

The bargaining power of customers is low, as Clipper Realty Inc. has a strong brand and customers have limited alternatives.

Bargaining Power Of Suppliers

The bargaining power of suppliers is moderate, as Clipper Realty Inc. relies on a few key suppliers, but has some flexibility in its supply chain.

Threat Of New Entrants

The threat of new entrants is high, as the real estate industry is relatively easy to enter, and new companies can quickly gain market share.

Intensity Of Rivalry

The intensity of rivalry is high, as the real estate industry is highly competitive, and companies must constantly innovate to stay ahead.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 99.77%
Debt Cost 8.06%
Equity Weight 0.23%
Equity Cost 10.06%
WACC 8.06%
Leverage 43936.73%

11. Quality Control: Clipper Realty Inc. passed 1 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
BRT Apartments

A-Score: 6.2/10

Value: 5.9

Growth: 5.3

Quality: 3.8

Yield: 10.0

Momentum: 3.5

Volatility: 8.7

1-Year Total Return ->

Stock-Card
NexPoint Residential Trust

A-Score: 5.9/10

Value: 6.3

Growth: 5.2

Quality: 5.5

Yield: 9.0

Momentum: 2.0

Volatility: 7.7

1-Year Total Return ->

Stock-Card
UMH Properties

A-Score: 5.8/10

Value: 4.3

Growth: 3.0

Quality: 7.1

Yield: 9.0

Momentum: 2.0

Volatility: 9.7

1-Year Total Return ->

Stock-Card
Clipper Realty

A-Score: 5.6/10

Value: 8.1

Growth: 6.2

Quality: 5.5

Yield: 10.0

Momentum: 1.0

Volatility: 3.0

1-Year Total Return ->

Stock-Card
Centerspace

A-Score: 5.5/10

Value: 6.5

Growth: 3.2

Quality: 4.4

Yield: 8.0

Momentum: 2.0

Volatility: 9.0

1-Year Total Return ->

Stock-Card
Bluerock Homes Trust

A-Score: 5.2/10

Value: 6.5

Growth: 5.6

Quality: 3.3

Yield: 9.0

Momentum: 2.0

Volatility: 5.0

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

3.38$

Current Price

3.38$

Potential

-0.00%

Expected Cash-Flows