image
Real Estate - REIT - Diversified - NYSE - US
$ 24.7
0.812 %
$ 249 M
Market Cap
-15.86
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one MDV-PA stock under the worst case scenario is HIDDEN Compared to the current market price of 24.7 USD, Modiv Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one MDV-PA stock under the base case scenario is HIDDEN Compared to the current market price of 24.7 USD, Modiv Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one MDV-PA stock under the best case scenario is HIDDEN Compared to the current market price of 24.7 USD, Modiv Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MDV-PA

image
$24.8$24.8$24.6$24.6$24.4$24.4$24.2$24.2$24.0$24.0$23.8$23.8$23.6$23.6$23.4$23.4$23.2$23.2$23.0$23.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
46.5 M REVENUE
-0.94%
22 M OPERATING INCOME
850.00%
6.49 M NET INCOME
174.66%
18.2 M OPERATING CASH FLOW
10.03%
8.4 M INVESTING CASH FLOW
108.97%
-18.2 M FINANCING CASH FLOW
-25.49%
11.7 M REVENUE
0.64%
5.33 M OPERATING INCOME
8.78%
1.64 M NET INCOME
256.69%
5.41 M OPERATING CASH FLOW
5.22%
-1.49 M INVESTING CASH FLOW
65.75%
786 K FINANCING CASH FLOW
106.12%
Balance Sheet Modiv Inc.
image
Current Assets 52.4 M
Cash & Short-Term Investments 11.5 M
Receivables 18.5 M
Other Current Assets 22.4 M
Non-Current Assets 455 M
Long-Term Investments 9.32 M
PP&E 153 K
Other Non-Current Assets 446 M
3.64 %4.41 %87.82 %Total Assets$507.8m
Current Liabilities 255 M
Accounts Payable 365 K
Short-Term Debt 249 M
Other Current Liabilities 5.56 M
Non-Current Liabilities 38.9 M
Long-Term Debt 30.9 M
Other Non-Current Liabilities 7.95 M
84.76 %10.52 %Total Liabilities$293.8m
EFFICIENCY
Earnings Waterfall Modiv Inc.
image
Revenue 46.5 M
Cost Of Revenue 3.61 M
Gross Profit 42.9 M
Operating Expenses 21.2 M
Operating Income 22 M
Other Expenses 15.5 M
Net Income 6.49 M
50m50m45m45m40m40m35m35m30m30m25m25m20m20m15m15m10m10m5m5m0046m(4m)43m(21m)22m(15m)6mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
92.23% GROSS MARGIN
92.23%
47.27% OPERATING MARGIN
47.27%
5.01% NET MARGIN
5.01%
1.23% ROE
1.23%
0.46% ROA
0.46%
4.38% ROIC
4.38%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Modiv Inc.
image
20m20m15m15m10m10m5m5m00(5m)(5m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 6.49 M
Depreciation & Amortization 15.8 M
Capital Expenditures 0
Stock-Based Compensation 1.59 M
Change in Working Capital -68 K
Others -5.06 M
Free Cash Flow 18.2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Modiv Inc.
image
MDV-PA has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
2.47% DIVIDEND YIELD
0.461 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.000002.000001.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.460940.460940.460940.460940.460940.460940.460940.460940.460940.460940.532641.920.460941.840.460941.840.460940.920.002021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 3
6. Ownership
Insider Ownership Modiv Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Modiv Inc. MDV-PA

image
COUNTRY US
INDUSTRY REIT - Diversified
MARKET CAP $ 249 M
Dividend Yield 2.47%
Description Modiv Inc., (the "Company") was incorporated on May 14, 2015 as a Maryland corporation. The Company was formed to primarily invest, directly or indirectly, in real estate owning entities which own single-tenant income-producing properties located in the United States, which are leased to creditworthy tenants under long-term net leases. The Company's goal is to generate current income for investors and long-term capital appreciation in the value of its properties.
Contact 3080 Bristol Street, Costa Mesa, CA, 92626 https://www.modiv.com
IPO Date Sept. 17, 2021
Employees 12
Officers Mr. John C. Raney Chief Operating Officer & General Counsel Mr. Aaron Scott Halfacre CFA(R) President, Chief Executive Officer & Director Ms. Sara R. Grisham Senior Vice President of Accounting Mr. David F. Collins Head of Asset Management Ms. Sandra G. Sciutto Senior Vice President & Chief Accounting Officer Mr. William R. Broms Chief Investment Officer Mr. Raymond J. Pacini Executive Vice President, Chief Financial Officer, Secretary & Treasurer