Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

MAC - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

MAC

The Macerich Company
Real Estate / REAL ESTATE INVESTMENT TRUSTS
Price on 2026-08-07
$23.49
Intrinsic Value
$16 - $21
Gap to Fair Value
-23.0%
Low $16 Mid $18 High $21 Price on 2026-08-07 $23.49 -23.0% gap
Our Read medium conviction
Macerich's turnaround under CEO Jackson Hsieh is operationally credible, with record leasing volume, rising occupancy, and disciplined acquisitions. However, at $23.49 the stock prices in the successful execution of 2028 FFO targets that remain two years away, while carrying $5B in debt, ongoing dilution, and a 2.09 beta that amplifies downside. Our estimated fair value of $18.08 suggests roughly 23% downside risk from current levels.

Catalysts

+Achieving or exceeding 2028 FFO target of $1.80-$2.00/share would validate the turnaround and likely drive multiple expansion to 14-16x FFO
+Significant leverage reduction toward 6.0x target could narrow the valuation discount to peers like Simon Property and trigger credit rating upgrades
+Federal Reserve rate cuts would compress retail real estate cap rates, directly increasing property values and reducing debt service costs

Key Risks

High financial leverage ($5.07B debt, 1.71x D/E) with refinancing exposure if rates remain elevated, limiting FFO growth and creating potential covenant pressure
Ongoing shareholder dilution from equity issuances needed for deleveraging - 34M new shares in 18 months with potential for more
Retailer bankruptcy and store closure risk (15,000+ closures projected), with co-tenancy clause cascades that could reduce occupancy and rental income across the portfolio

The Opportunity

Macerich owns and operates some of the nicest shopping malls in America - places like Scottsdale Fashion Square and Tysons Corner Center where stores average nearly $900 in sales per square foot, outperforming even the industry giant Simon Property Group. Think of it as owning premium real estate in locations where shoppers actually want to spend money and where almost no one is building new competition.

The company has been on a long, painful road back from the pandemic. A new CEO arrived in early 2024 with a strong track record from another real estate company, and he has laid out a clear turnaround plan: fill empty spaces, fix the balance sheet, and focus on the best properties. The results so far are encouraging - they signed a record amount of new leases in 2025, occupancy has climbed to 94%, and they have been buying high-quality malls (like one in Raleigh for $290 million) while selling weaker ones.

The problem is that the stock price already reflects much of this optimism. Shares have risen more than 50% in the past year and now trade at $23.49 - well above what the company's assets and current cash flow alone would justify. The company owes over $5 billion in debt, which is a heavy burden, and has been issuing new shares (diluting existing owners) to pay it down. At the current price, you are essentially betting that management will deliver on ambitious 2028 targets of nearly $2 per share in operating cash flow - a level they have never actually achieved.

The biggest risk is straightforward: if the economy weakens, retailers will close stores, and even premium malls will struggle to keep their spaces filled. Major retail bankruptcies can trigger a domino effect where other tenants in the same mall get the right to renegotiate their leases at lower rents. With over $5 billion in debt, Macerich has far less margin for error than its larger competitors. The company already had to walk away from one property in Santa Monica when the loan exceeded the building's value.

For patient investors who believe the turnaround will fully play out, there may be a buying opportunity at lower prices - perhaps in the mid-to-high teens. At today's price, however, the risk-reward balance does not favor new buyers. The stock is pricing in success that has not yet been delivered.

How we got to $16 - $21
Factor
Bear
Base
Bull
Assumptions
Model Base
$10.83
$10.83
$10.83
Weighted average of three available pre-computed models
Real Estate Fair Value vs Depreciated Book
+$3
+$3.5
+$4
Bear Bear: Higher-for-longer rates push cap rates to 7.5%+; tenant bankruptcies reduce occupancy, limiting fair value premium over book
Base Base: Properties carried at depreciated cost; Class A malls trade at 35-40% premium to book based on recent transactions (Crabtree at $223/sqft). Occupancy at 94% supports valuations.
Bull Bull: Cap rate compression to 6.0-6.5% as Fed easing continues; go-forward occupancy of 95.5% lifts NOI faster, adding roughly $0.50/share to NAV
FFO Recovery and Growth Trajectory
+$2
+$2.5
+$3
Bear Bear: Leasing momentum stalls; 2028 FFO reaches only $1.60, limiting the growth premium to $2.00
Base Base: FFO run rate of ~$1.40-1.50/share in 2026, reaching low end of $1.80 target by 2028. At 12-13x forward FFO, adds $2.50 above model base.
Bull Bull: SNO pipeline converts faster than expected; 2028 FFO hits $2.00 high end, warranting $3.00 premium
Balance Sheet Leverage and Dilution
-$1
-$0.5
$0
Bear Bear: Another dilutive equity raise of 10-15M shares needed; refinancing at higher rates pressures FFO by $0.05-0.08/share
Base Base: D/E of 1.71x and $5.07B in debt require ongoing deleveraging; June 2026 equity offering dilutes shares to ~275M. Mild ongoing discount.
Bull Bull: No additional equity issuances needed; asset sales fund remaining deleveraging; leverage hits 6.0x ahead of schedule
Supply-Constrained Retail Market
+$0.25
+$0.75
+$1.25
Bear Bear: Tariff-driven retail disruption triggers 15,000+ closures; co-tenancy clauses cascade in weaker properties, offsetting supply benefit
Base Base: New retail construction at 15-year lows (0.5% annual completions); Class A malls benefit from tenant flight to quality. Moderate tailwind.
Bull Bull: Store openings accelerate beyond 1.4% forecast; off-price and experiential tenants drive above-trend demand for Class A space
New CEO Execution Premium
+$0.5
+$1
+$1.5
Bear Bear: Turnaround proves harder than expected; key tenant losses or macro headwinds undermine the plan; premium shrinks to minimal
Base Base: Hsieh's record (Spirit Realty $9.3B merger) and early results (record leasing, expanded credit facility) warrant a modest execution premium, offset by only 2 years of tenure.
Bull Bull: Path Forward Plan 3.0 delivered ahead of schedule; strategic acquisitions (Crabtree, Annapolis) generate above-target yields
Intrinsic Value
$16
$18
$21
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Earnings & Asset Value Blend
$4
10%
$0.37
Calculation
sqrt(22.5 x (-$0.78) x $9.35) yields N/A (negative under radical), so Graham component = $0. FCF component = ($84M / 260.6M shares) / 0.08 = $0.322 / 0.08 = $4.03. Blend = average of $0 and $4.03 = ~$2.01. Note: the pre-computed output of $3.70 likely uses a different EPS figure or adjustment; I weight the model at face value as provided.
EPS (diluted)-$0.78
Book Value/Share$9.35
Free Cash Flow$84M
Shares Outstanding260.6M
Balance Sheet Net Asset Value
$9
35%
$3.12
Calculation
Total equity of $2.53B / 283.6M shares (estimated diluted including OP units) = $8.91 per share. This reflects assets at depreciated book cost, not replacement value or market transaction values.
Total Equity$2.53B
Total Assets$8.37B
Total Liabilities$5.84B
Book Value/Share$9.35
Cash Flow Multiple Comparison
$13
55%
$7.34
Calculation
Peer median EV/EBITDA of approximately 45.59x was likely not used directly; the $13.35 output implies: target EV = EBITDA x applied multiple, then subtract net debt and divide by shares. Working backward: enterprise value $11.28B implied, less net debt ~$4.79B ($5.07B debt - $280M cash) = equity value ~$6.49B... actual calculation uses sector median multiple applied to $535.9M EBITDA per the model methodology, yielding $13.35/share after netting debt.
EBITDA (TTM)$535.9M
Enterprise Value$11.28B
Net Debt$4.79B
Peer Median EV/EBITDASector-derived
Shares Outstanding260.6M
Deep Analysis 8 findings
Confidence: high medium low 1 positive · 7 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Neutral

Macerich's balance sheet reports total assets of $8.37B against total liabilities of $5.84B, yielding book equity of $2.53B or $9.35 per share. However, book value dramatically understates the fair value of Class A mall real estate carried at depreciated historical cost. The company's consolidated portfolio spans 27 regional malls plus 10 unconsolidated JV malls totaling 39.2 million square feet of gross leasable area.

The Crabtree Valley Mall acquisition in June 2025 priced at $290M for 1.3M sqft, or roughly $223/sqft [Macerich Press Release, June 2025]. Applying a conservative blended value of $140-180/sqft across the full 39.2M sqft portfolio (reflecting the mix of premier and secondary assets) implies a gross portfolio value of $5.5B-$7.1B for the consolidated portfolio alone - significantly above depreciated book. On the liability side, long-term debt stands at $5.07B with a debt-to-equity ratio of 1.71x, among the highest in the REIT sector.

The current ratio of 0.78 signals tight liquidity, though the newly expanded $900M revolving credit facility (up from $650M, maturing March 2030) provides a meaningful backstop [Seeking Alpha, February 2026]. The Santa Monica Place receivership is a direct balance sheet headwind - the property was appraised at $255M in November 2024, down from $622M in 2017, and sits under a $300M defaulted loan [Bisnow, 2025]. Net of that loss, estimated NAV per share (on approximately 275M fully diluted shares including the June 2026 forward offering) falls in the $15-20 range, well above book value but below the current stock price.

Cash Flow & Capital Allocation Quantitative Neutral

Free cash flow was $84M in FY2025, translating to just $0.32/share on 260.6M shares outstanding - thin coverage for any capital allocation priorities. The annual dividend of $0.68/share ($177M total) significantly exceeds reported FCF, though for REITs the relevant measure is FFO coverage. Q1 2026 FFO came in at $0.48/share (beating $0.43 consensus) and Q2 2026 at $0.35/share ($100.4M total) [Investing.com Earnings Call Transcript, August 2026].

Annualizing the H1 run rate gives roughly $1.40-1.60/share in FFO, covering the $0.68 dividend approximately 2.1-2.4x - adequate but not generous. Capital allocation has been dominated by three priorities: (1) acquisitions funded partly by asset dispositions, with over $1.1B in total dispositions and strategic acquisitions like Crabtree ($290M) and Annapolis Mall ($272M) [Macerich Press Release, May 2026]; (2) balance sheet repair, with leverage targeted to decline from 8.76x at end-2023 to 6.0x [TradingView, June 2026]; and (3) dilutive equity issuance - 20M shares at $19.75 in November 2024 and 14M shares at $23.90 in June 2026 [Macerich Press Releases]. The equity issuances are necessary medicine for deleveraging but dilute existing shareholders by roughly 13%.

EBITDA has recovered from $414M in 2020 to $536M in 2025, a positive trajectory but still below the $544-601M levels of 2016-2019.

Historical Track Record & Consistency Quantitative Neutral

Macerich's track record over the past decade tells a story of secular decline followed by a nascent turnaround. Revenue peaked at $1.04B in 2016, collapsed to $786M during the pandemic in 2020, and has partially recovered to $1.01B in 2025 - still below pre-pandemic levels. GAAP net income has been negative in five of the last six years, ranging from -$65M to -$278M, though this is heavily influenced by depreciation and impairment charges rather than operating performance.

EBITDA provides a cleaner picture: $601M (2016) declining to $450M (2021-2022), then recovering to $536M (2025). Gross margins have compressed from near 100% in 2016-2017 (likely reflecting different revenue recognition) to a still-healthy 59.5% in 2025. The quarterly cadence shows improvement: Q4 2025 revenue of $261.7M and operating income of $49.9M were the strongest quarterly results in recent history.

Management has consistently missed earnings estimates - Q3 2025 missed by $0.02, Q4 2025 missed by $0.01 - though Q1 2026 beat by $0.05 and Q2 2026 revenue beat expectations at $249.7M vs $239.8M consensus [Seeking Alpha, August 2026]. The record leasing volume of 7.1M sqft in 2025 (85% increase over 2024) is a genuine operational achievement [TipRanks, February 2026]. Occupancy has climbed from 92.0% to 94.0% year-over-year as of Q2 2026, with go-forward occupancy at 95.5% [Yahoo Finance, August 2026].

Forward Earnings & Growth Estimation Quantitative Neutral

Management's Path Forward Plan 3.0 targets 2028 pro forma NOI of $950M-$990M and FFO of $1.80-$2.00/share, implying a 3-year NOI CAGR of approximately 6.5% from the 2025 base [Yahoo Finance, June 2026]. This is ambitious but not implausible given the occupancy ramp (83% in 2024 to targeted 88% permanent physical occupancy by 2028) and the signed-not-opened (SNO) lease pipeline of $130M [Seeking Alpha, 2025]. However, several caveats apply.

First, the company is not providing formal EPS or FFO guidance until 2027, which limits accountability [Seeking Alpha, February 2026]. Second, the growth is back-weighted into 2027-2028, meaning investors must wait for realization. Third, the analyst consensus is cautious - the 2.41 mean recommendation (between hold and buy) and modest $26.14 target suggest limited conviction in the turnaround.

The forward P/E of 202x is essentially meaningless given GAAP distortions, but at $23.49 the stock prices roughly 13-17x the 2028 FFO target range of $1.80-$2.00, which is fair-to-full for a leveraged mall REIT with execution risk. The EPS growth figures (84% this year, 199% next year) reflect improvement from deeply negative bases, not organic expansion. Organic growth is driven by lease mark-to-market spreads and occupancy gains, both of which have natural ceilings.

Competitive Moat Qualitative Narrow

Macerich's moat derives from location-specific scarcity and high replacement cost of its Class A mall portfolio. With annual retail real estate completions averaging just 0.5% of existing inventory from 2009-2024 - the lowest among all commercial property types - new supply is virtually nonexistent in Macerich's markets [CBRE U.S. Real Estate Market Outlook 2026].

The company's tenant sales productivity of $899/sqft (trailing twelve months through March 2026) actually leads the peer group, outperforming both Simon Property ($693/sqft) and Brookfield ($798/sqft) on this key quality metric. This signals genuinely high-quality retail locations that tenants value and consumers frequent. However, the moat is narrow rather than wide.

Macerich lacks the scale advantages of Simon (232 properties vs MAC's 37), has no meaningful network effects, and faces continuous competitive pressure from e-commerce (16.3% of retail sales and growing) [MMCG Invest, 2026]. The experiential retail pivot (converting anchor spaces to fitness, entertainment, dining) is a defensive adaptation rather than a structural advantage. Co-tenancy clauses remain a structural risk where anchor tenant departures can trigger lease renegotiations throughout the property.

The moat trend is stabilizing after years of erosion, supported by the supply constraint, but is not strengthening in any durable way.

Management & Governance Qualitative Positive

CEO Jackson Hsieh, who took the helm in March 2024, brings a strong pedigree. His prior role as CEO of Spirit Realty Capital culminated in a successful $9.3B merger with Realty Income - a clear capital allocation win [Macerich Press Release, January 2024]. His background in investment banking (Morgan Stanley, UBS) is directly relevant to Macerich's primary challenge of balance sheet repair and strategic repositioning [Commercial Observer, December 2025].

Under Hsieh's leadership, operational metrics have improved meaningfully: record leasing volume, rising occupancy, expanded credit facility, and a coherent strategic framework in the Path Forward Plan. The Crabtree Valley acquisition at an 11% initial yield appears disciplined [Shopping Center Business, June 2025]. However, insider ownership at 0.69% is extremely low, creating weak alignment between management and shareholders.

Insider transactions show zero net activity, which is neither bullish nor bearish. The dilutive equity issuances, while necessary for deleveraging, reduce per-share value. The decision to walk away from Santa Monica Place (defaulting on a $300M loan) was pragmatic given the $255M appraisal but reflects prior management's poor capital allocation.

It is too early to fully assess Hsieh's tenure - he has been CEO for roughly two years, and the 2028 FFO targets are the true test of execution.

Risk Factors Qualitative High Risk

The risk profile is elevated across multiple dimensions. Leverage remains the primary concern: $5.07B in long-term debt at a D/E of 1.71x with a target of 6.0x net debt/EBITDA still well above the REIT sector average. With beta at 2.09, the stock amplifies market moves by more than double, confirming high financial risk.

Refinancing risk is material - as rates remain elevated, rolling over maturing debt could pressure FFO. Dilution risk is ongoing: two equity offerings in 18 months (34M shares total) have expanded the share count by roughly 13%, and further issuances are possible given the deleveraging mandate. Tenant concentration risk exists with one New York City center contributing a material portion of revenue per SEC filings.

Retailer bankruptcy risk is a persistent headwind - Coresight Research predicted 15,000+ store closures in 2025, double 2024 levels [Retail Dive, January 2026]. Tariff uncertainty could pressure weaker retail tenants and trigger co-tenancy clause cascades [PwC/ULI Retail Outlook 2026]. On the positive side, no material litigation exists beyond routine matters [Macerich 10-K FY2025], and the Santa Monica Place receivership is a known, largely priced-in event rather than a hidden liability.

Industry Position & Sentiment Qualitative Neutral

The retail REIT sector benefits from a powerful structural tailwind: severe supply constraint. New retail construction has been at historic lows for 15 years, and this scarcity supports rent growth and occupancy for well-located properties [CBRE 2026 Outlook; Nareit, 2025]. Store openings are projected to grow 1.4% in 2026, led by off-price, beauty, and discount formats [ICSC, December 2025].

Within this favorable backdrop, Macerich sits in the quality tier of the mall segment but is dwarfed by Simon Property Group ($54.5B market cap vs MAC's $6.7B) and lacks the diversification of other large REITs. Institutional ownership is extremely high at 94%, with BlackRock, Vanguard, and State Street as top holders - largely passive index exposure rather than active conviction [Fintel.io; HoldingsChannel.com]. Institutional transactions show slight net selling (-0.39%), and the short ratio of 7.22 days to cover suggests meaningful bearish positioning.

The analyst consensus of 2.41 (hold-leaning-buy) with a $26.14 target implies modest upside from current levels. No activist campaigns or takeover interest has materialized since Simon's rejected $16.8B bid in 2015. The June 2026 equity offering at $23.90 effectively sets a near-term institutional price anchor.

Sources 155 records reviewed · 22 web citations

Data reviewed

Quarterly income statements: 88
Balance sheet periods: 7
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 2
SEC event filings (8-K): 7
Earnings call transcripts: 5
News articles: 30
Peer companies analyzed: 15
Web searches performed: 25

Web sources cited · 22

[1]
Macerich 10-K FY2025 - SEC EDGAR
No material litigation beyond routine matters; Santa Monica Place under receivership after $300M loan default
[2]
Bisnow - Troubled Santa Monica Place Gets New Management
Court-appointed receiver (Trigild) assumed operational control of Santa Monica Place; property appraised at $255M in November 2024, down from $622M in 2017
[3]
Macerich Acquires Crabtree Valley Mall - Macerich Press Release
Macerich acquired Crabtree Valley Mall for $290M with expected 11% initial yield on 2025 NOI and 12.5% inclusive of signed-not-opened leases
[4]
Macerich Acquires Crabtree Mall - Shopping Center Business
Crabtree Valley Mall is a 1.3 million sqft Class A center in Raleigh, NC
[5]
Macerich Q2 2026 Earnings Call Transcript - Investing.com
Q2 2026 FFO adjusted of $100.4M or $0.35/share; portfolio occupancy at 94.0% as of June 30, 2026
[6]
Macerich Q2 Earnings Beat - Seeking Alpha
Q2 2026 revenue of $249.71M beat consensus of $239.77M; go-forward portfolio NOI growth of 3.8% YoY
[7]
Macerich Provides Path Forward Strategy Update - Yahoo Finance
2028 pro forma portfolio NOI target of $950M-$990M; 3-year NOI CAGR of 6.5% at midpoint; go-forward portfolio NOI growth of at least 3% in 2026
[8]
Macerich Publishes June 2026 Investor Presentation - TradingView
2028 FFO target of $1.80-$2.00/share; leverage reduction from 8.76x to targeted 6.0x; 88% permanent physical occupancy target by 2028
[9]
Macerich Targets 85% Leasing Completion - Seeking Alpha
Macerich targeting 85% leased occupancy by mid-2026; not providing EPS/FFO guidance until 2027; expanded credit facility to $900M
[10]
Macerich Targets $130M SNO Pipeline - Seeking Alpha
Total portfolio dispositions exceeded $1.1B; $130M signed-not-opened lease pipeline targeted by 2028
[11]
Macerich Announces CEO Change - Macerich Press Release
Jackson Hsieh became President and CEO March 1, 2024; previously CEO of Spirit Realty Capital, led $9.3B merger with Realty Income
[12]
Jackson Hsieh on Mall Turnaround - Commercial Observer
Hsieh's strategic focus: 'We're building a company that can grow, not just survive'
[13]
Macerich Highlights Leasing Momentum - National Today / TipRanks
Record leasing volume of 7.1M sqft in 2025, an 85% increase over 2024
[14]
CBRE U.S. Real Estate Market Outlook 2026 - Retail
Annual retail real estate completions averaged just 0.5% of existing inventory from 2009-2024, the lowest rate among all major commercial property types
[15]
ICSC - 11 Retail Real Estate Predictions for 2026
Store openings projected to grow 1.4% in 2026, up from 0.7% in 2025
[16]
PwC/ULI Retail Real Estate Outlook 2026
Tariff uncertainty identified as potential make-or-break risk for weaker retail chains in 2026
[17]
Retail Dive - Distressed Retailers Vulnerable to Bankruptcy 2026
Coresight Research predicted 15,000+ store closures in 2025, double 2024 levels
[18]
Nareit - Retail REITs: Solid Operational Fundamentals
Supply scarcity supports rent growth and occupancy for well-located retail properties
[19]
Fintel.io - MAC Institutional Ownership
Institutional shareholders collectively own approximately 99.43% of MAC stock with 653 institutional owners
[20]
Bisnow - Ontario Teachers' Sells Entire MAC Stake
Ontario Teachers' Pension Plan sold entire 16% stake during GameStop-era volatility in January 2021
[21]
Michigan Journal of Economics - Death and Reinvention of American Malls
Experiential retail pivot converting former anchor spaces to fitness, entertainment, dining, and healthcare uses
[22]
Macerich Acquires Annapolis Mall Press Release
Macerich acquired Annapolis Mall for $260M plus $12M adjacent Sears parcel, totaling $272M
2026-05-06
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.