Alexander & Baldwin, Inc.

Alexander & Baldwin, Inc.

ALEXยทNYSE

$20.84

+0.048%
Real EstateREIT - Diversified

Alexander & Baldwin, Inc. (A&B) is Hawai'i's premier commercial real estate company and the largest owner of grocery-anchored, neighborhood shopping centers in the state. A&B owns, operates and manages approximately 3.9 million square feet of commercial space in Hawai'i, including 22 retail centers, ten industrial assets and four office properties, as well as 154 acres of ground leases. These core assets comprise nearly 72% of A&B's total assets. A&B's non-core assets include renewable energy generation facilities, approximately 27,000 acres of agricultural and conservation land and a vertically integrated paving business. A&B is achieving its strategic objective of becoming a Hawai'i-focused commercial real estate company by expanding and strengthening its Hawai'i CRE portfolio and monetizing non-core assets. Over its 150-year history, A&B has evolved with the state's economy and played a leadership role in the development of the agricultural, transportation, tourism, construction, residential and commercial real estate industries.

At a Glance

Live Snapshot
Market Cap$1.52B
EPS0.8900
P/E Ratio23.42
Earnings Date04/22/2026
Alexander & Baldwin, Inc.

Alexander & Baldwin, Inc. Fair Value Envelope

ALEX ยท NYSE

Our analysis suggests that ALEX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $20.84, this represents a potential HIDDEN relative to our calculated worth for Alexander & Baldwin, Inc..

Intrinsic Value
Current Price: $20.84

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$13.7B
+ Cash & Equivalents$11.5M
Firm Value$13.7B
- Debt$119.5M
Equity Value$13.6B
/ Shares Outstanding72,758,460B
DCF Value$187
UNDERVALUED BY 799%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$128.9M
$169.5M
$222.9M
$293.2M
$385.5M
$507.0M
$666.8M
$877.0M
$1.2B
$1.5B
Maintenance CapEx
-$13.4M
-$17.6M
-$23.1M
-$30.4M
-$40.0M
-$52.5M
-$69.1M
-$90.9M
-$119.5M
-$157.2M
Owner Earnings
$115.5M
$151.9M
$199.8M
$262.8M
$345.6M
$454.5M
$597.7M
$786.1M
$1.0B
$1.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$107.0M
$130.2M
$158.6M
$193.1M
$235.2M
$286.4M
$348.8M
$424.7M
$517.2M
$629.8M
Terminal Value represents 77.9% of Enterprise Value