Intrinsic value of STORE Capital - STOR

Previous Close

$27.56

  Intrinsic Value

$4.41

stock screener

  Rating & Target

str. sell

-84%

Previous close

$27.56

 
Intrinsic value

$4.41

 
Up/down potential

-84%

 
Rating

str. sell

Our model is not good at valuating stocks of financial companies, such as STOR.

We calculate the intrinsic value of STOR stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  31.93
  20.30
  18.77
  17.39
  16.15
  15.04
  14.03
  13.13
  12.32
  11.59
  10.93
  10.33
  9.80
  9.32
  8.89
  8.50
  8.15
  7.84
  7.55
  7.30
  7.07
  6.86
  6.67
  6.51
  6.36
  6.22
  6.10
  5.99
  5.89
  5.80
  5.72
Revenue, $m
  376
  545
  647
  760
  883
  1,015
  1,158
  1,310
  1,471
  1,642
  1,821
  2,009
  2,206
  2,412
  2,626
  2,849
  3,082
  3,323
  3,574
  3,835
  4,106
  4,387
  4,680
  4,985
  5,302
  5,631
  5,975
  6,333
  6,706
  7,094
  7,500
Variable operating expenses, $m
 
  232
  276
  324
  376
  433
  493
  558
  627
  699
  776
  856
  940
  1,027
  1,119
  1,214
  1,313
  1,416
  1,523
  1,634
  1,749
  1,869
  1,994
  2,123
  2,258
  2,399
  2,545
  2,698
  2,857
  3,022
  3,195
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  161
  232
  276
  324
  376
  433
  493
  558
  627
  699
  776
  856
  940
  1,027
  1,119
  1,214
  1,313
  1,416
  1,523
  1,634
  1,749
  1,869
  1,994
  2,123
  2,258
  2,399
  2,545
  2,698
  2,857
  3,022
  3,195
Operating income, $m
  216
  313
  372
  436
  507
  583
  665
  752
  844
  942
  1,045
  1,153
  1,266
  1,384
  1,507
  1,636
  1,769
  1,907
  2,051
  2,201
  2,357
  2,518
  2,686
  2,861
  3,043
  3,232
  3,430
  3,635
  3,849
  4,072
  4,305
EBITDA, $m
  336
  965
  1,146
  1,346
  1,563
  1,798
  2,050
  2,320
  2,605
  2,907
  3,225
  3,558
  3,907
  4,271
  4,651
  5,046
  5,457
  5,885
  6,329
  6,791
  7,271
  7,770
  8,289
  8,828
  9,389
  9,973
  10,581
  11,215
  11,875
  12,564
  13,283
Interest expense (income), $m
  96
  123
  123
  123
  122
  122
  122
  121
  121
  121
  120
  120
  119
  119
  118
  118
  117
  116
  116
  115
  114
  114
  113
  112
  111
  110
  109
  109
  108
  107
  106
Earnings before tax, $m
  110
  189
  248
  313
  384
  461
  543
  630
  723
  822
  925
  1,034
  1,147
  1,266
  1,389
  1,518
  1,652
  1,791
  1,936
  2,086
  2,242
  2,405
  2,574
  2,749
  2,932
  3,122
  3,320
  3,526
  3,741
  3,966
  4,200
Tax expense, $m
  0
  51
  67
  85
  104
  124
  147
  170
  195
  222
  250
  279
  310
  342
  375
  410
  446
  484
  523
  563
  605
  649
  695
  742
  792
  843
  896
  952
  1,010
  1,071
  1,134
Net income, $m
  123
  138
  181
  229
  280
  336
  396
  460
  528
  600
  675
  755
  837
  924
  1,014
  1,108
  1,206
  1,308
  1,413
  1,523
  1,637
  1,755
  1,879
  2,007
  2,140
  2,279
  2,424
  2,574
  2,731
  2,895
  3,066

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  54
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  4,942
  -259
  -307
  -360
  -419
  -482
  -549
  -621
  -698
  -779
  -864
  -953
  -1,047
  -1,144
  -1,246
  -1,352
  -1,462
  -1,576
  -1,695
  -1,819
  -1,948
  -2,081
  -2,220
  -2,365
  -2,515
  -2,671
  -2,834
  -3,004
  -3,181
  -3,365
  -3,558
Adjusted assets (=assets-cash), $m
  4,888
  -259
  -307
  -360
  -419
  -482
  -549
  -621
  -698
  -779
  -864
  -953
  -1,047
  -1,144
  -1,246
  -1,352
  -1,462
  -1,576
  -1,695
  -1,819
  -1,948
  -2,081
  -2,220
  -2,365
  -2,515
  -2,671
  -2,834
  -3,004
  -3,181
  -3,365
  -3,558
Revenue / Adjusted assets
  0.077
  -2.104
  -2.107
  -2.111
  -2.107
  -2.106
  -2.109
  -2.110
  -2.107
  -2.108
  -2.108
  -2.108
  -2.107
  -2.108
  -2.108
  -2.107
  -2.108
  -2.109
  -2.109
  -2.108
  -2.108
  -2.108
  -2.108
  -2.108
  -2.108
  -2.108
  -2.108
  -2.108
  -2.108
  -2.108
  -2.108
Average production assets, $m
  4,070
  6,523
  7,748
  9,095
  10,564
  12,153
  13,859
  15,678
  17,610
  19,650
  21,797
  24,050
  26,407
  28,868
  31,435
  34,107
  36,886
  39,776
  42,780
  45,902
  49,145
  52,517
  56,022
  59,667
  63,459
  67,407
  71,518
  75,800
  80,265
  84,921
  89,779
Working capital, $m
  0
  -3,284
  -3,900
  -4,579
  -5,318
  -6,118
  -6,977
  -7,893
  -8,865
  -9,892
  -10,973
  -12,107
  -13,294
  -14,533
  -15,825
  -17,170
  -18,569
  -20,024
  -21,537
  -23,108
  -24,741
  -26,438
  -28,203
  -30,038
  -31,947
  -33,934
  -36,004
  -38,160
  -40,407
  -42,751
  -45,197
Total debt, $m
  2,352
  285
  284
  284
  283
  282
  281
  280
  279
  278
  277
  276
  275
  273
  272
  271
  269
  268
  266
  265
  263
  261
  259
  257
  255
  253
  251
  249
  247
  244
  242
Total liabilities, $m
  2,458
  -3
  -4
  -5
  -5
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -14
  -15
  -16
  -18
  -19
  -20
  -22
  -24
  -25
  -27
  -29
  -31
  -33
  -35
  -37
  -39
  -41
  -44
  -46
Total equity, $m
  2,483
  -255
  -303
  -356
  -413
  -475
  -542
  -613
  -689
  -769
  -853
  -941
  -1,033
  -1,129
  -1,230
  -1,334
  -1,443
  -1,556
  -1,673
  -1,795
  -1,922
  -2,054
  -2,191
  -2,334
  -2,482
  -2,637
  -2,797
  -2,965
  -3,140
  -3,322
  -3,512
Total liabilities and equity, $m
  4,941
  -258
  -307
  -361
  -418
  -481
  -549
  -621
  -698
  -779
  -864
  -953
  -1,047
  -1,144
  -1,246
  -1,352
  -1,462
  -1,576
  -1,695
  -1,819
  -1,947
  -2,081
  -2,220
  -2,365
  -2,515
  -2,672
  -2,834
  -3,004
  -3,181
  -3,366
  -3,558
Debt-to-equity ratio
  0.947
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
Adjusted equity ratio
  0.497
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987
  0.987

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  123
  138
  181
  229
  280
  336
  396
  460
  528
  600
  675
  755
  837
  924
  1,014
  1,108
  1,206
  1,308
  1,413
  1,523
  1,637
  1,755
  1,879
  2,007
  2,140
  2,279
  2,424
  2,574
  2,731
  2,895
  3,066
Depreciation, amort., depletion, $m
  120
  652
  775
  910
  1,056
  1,215
  1,386
  1,568
  1,761
  1,965
  2,180
  2,405
  2,641
  2,887
  3,143
  3,411
  3,689
  3,978
  4,278
  4,590
  4,915
  5,252
  5,602
  5,967
  6,346
  6,741
  7,152
  7,580
  8,026
  8,492
  8,978
Funds from operations, $m
  247
  791
  956
  1,138
  1,337
  1,552
  1,782
  2,028
  2,289
  2,565
  2,855
  3,160
  3,478
  3,811
  4,158
  4,519
  4,895
  5,285
  5,691
  6,113
  6,551
  7,007
  7,481
  7,974
  8,486
  9,020
  9,575
  10,154
  10,758
  11,387
  12,044
Change in working capital, $m
  1
  -554
  -616
  -678
  -740
  -800
  -859
  -916
  -972
  -1,027
  -1,081
  -1,134
  -1,187
  -1,239
  -1,292
  -1,345
  -1,399
  -1,455
  -1,512
  -1,571
  -1,633
  -1,697
  -1,765
  -1,835
  -1,909
  -1,987
  -2,069
  -2,156
  -2,247
  -2,344
  -2,446
Cash from operations, $m
  246
  1,345
  1,573
  1,817
  2,076
  2,351
  2,641
  2,944
  3,261
  3,592
  3,936
  4,294
  4,665
  5,050
  5,450
  5,864
  6,294
  6,740
  7,203
  7,684
  8,184
  8,704
  9,245
  9,809
  10,395
  11,007
  11,645
  12,310
  13,005
  13,731
  14,489
Maintenance CAPEX, $m
  0
  -542
  -652
  -775
  -910
  -1,056
  -1,215
  -1,386
  -1,568
  -1,761
  -1,965
  -2,180
  -2,405
  -2,641
  -2,887
  -3,143
  -3,411
  -3,689
  -3,978
  -4,278
  -4,590
  -4,915
  -5,252
  -5,602
  -5,967
  -6,346
  -6,741
  -7,152
  -7,580
  -8,026
  -8,492
New CAPEX, $m
  -1,153
  -1,102
  -1,224
  -1,348
  -1,469
  -1,589
  -1,706
  -1,820
  -1,931
  -2,040
  -2,147
  -2,253
  -2,357
  -2,461
  -2,566
  -2,672
  -2,780
  -2,890
  -3,004
  -3,121
  -3,244
  -3,371
  -3,505
  -3,645
  -3,792
  -3,947
  -4,111
  -4,283
  -4,464
  -4,656
  -4,858
Cash from investing activities, $m
  -1,130
  -1,644
  -1,876
  -2,123
  -2,379
  -2,645
  -2,921
  -3,206
  -3,499
  -3,801
  -4,112
  -4,433
  -4,762
  -5,102
  -5,453
  -5,815
  -6,191
  -6,579
  -6,982
  -7,399
  -7,834
  -8,286
  -8,757
  -9,247
  -9,759
  -10,293
  -10,852
  -11,435
  -12,044
  -12,682
  -13,350
Free cash flow, $m
  -884
  -300
  -304
  -306
  -302
  -294
  -280
  -261
  -238
  -209
  -176
  -139
  -97
  -52
  -3
  49
  104
  161
  222
  285
  351
  418
  489
  561
  636
  714
  793
  876
  961
  1,048
  1,139
Issuance/(repayment) of debt, $m
  584
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -3
Issuance/(repurchase) of shares, $m
  477
  -43
  -48
  -53
  -57
  -62
  -67
  -71
  -76
  -80
  -84
  -88
  -92
  -96
  -100
  -105
  -109
  -113
  -117
  -122
  -127
  -132
  -137
  -143
  -148
  -154
  -161
  -168
  -175
  -182
  -190
Cash from financing (excl. dividends), $m  
  1,037
  -44
  -49
  -54
  -58
  -63
  -68
  -72
  -77
  -81
  -85
  -89
  -93
  -97
  -101
  -106
  -110
  -114
  -119
  -124
  -129
  -134
  -139
  -145
  -150
  -156
  -163
  -170
  -177
  -184
  -193
Total cash flow (excl. dividends), $m
  153
  -343
  -353
  -359
  -360
  -357
  -348
  -334
  -314
  -290
  -261
  -228
  -191
  -150
  -105
  -57
  -7
  47
  103
  161
  222
  285
  350
  417
  486
  557
  630
  706
  784
  864
  947
Retained Cash Flow (-), $m
  -423
  43
  48
  53
  57
  62
  67
  71
  76
  80
  84
  88
  92
  96
  100
  105
  109
  113
  117
  122
  127
  132
  137
  143
  148
  154
  161
  168
  175
  182
  190
Prev. year cash balance distribution, $m
 
  212
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  55
  60
  64
  69
  74
  79
  84
  90
  95
  101
  108
  114
  121
  128
Cash available for distribution, $m
 
  43
  48
  53
  57
  62
  67
  71
  76
  80
  84
  88
  92
  96
  100
  105
  109
  160
  220
  283
  349
  417
  487
  559
  634
  712
  791
  874
  958
  1,046
  1,137
Discount rate, %
 
  5.60
  5.88
  6.17
  6.48
  6.81
  7.15
  7.50
  7.88
  8.27
  8.69
  9.12
  9.58
  10.06
  10.56
  11.09
  11.64
  12.22
  12.84
  13.48
  14.15
  14.86
  15.60
  16.38
  17.20
  18.06
  18.96
  19.91
  20.91
  21.95
  23.05
PV of cash for distribution, $m
 
  41
  43
  44
  45
  45
  44
  43
  41
  39
  37
  34
  31
  28
  25
  22
  19
  23
  25
  26
  25
  23
  20
  17
  14
  11
  9
  6
  5
  3
  2
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

STORE Capital Corporation is an internally managed net-lease real estate investment trust. The Company is engaged in the acquisition, investment and management of single tenant operational real estate (STORE) properties. As of December 31, 2016, the Company owned a portfolio that consisted of investments in 1,660 property locations operated by 360 customers across 48 states. Its customers operate across a range of industries within the service, retail and manufacturing sectors of the United States economy, with restaurants, early childhood education centers, movie theaters, health clubs and furniture stores. The Company's portfolio includes investments in approximately 1,330 property locations operated by over 300 customers across approximately 50 states. The Company provides real estate financing solutions principally to businesses that own STORE properties and operate within the broad-based service, retail and industrial sectors of the United States economy.

FINANCIAL RATIOS  of  STORE Capital (STOR)

Valuation Ratios
P/E Ratio 35.7
Price to Sales 11.7
Price to Book 1.8
Price to Tangible Book
Price to Cash Flow 17.9
Price to Free Cash Flow -4.8
Growth Rates
Sales Growth Rate 31.9%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 3.4%
Cap. Spend. - 3 Yr. Gr. Rate 7.9%
Financial Strength
Quick Ratio NaN
Current Ratio NaN
LT Debt to Equity 94.7%
Total Debt to Equity 94.7%
Interest Coverage 2
Management Effectiveness
Return On Assets 4.9%
Ret/ On Assets - 3 Yr. Avg. 4.7%
Return On Total Capital 2.8%
Ret/ On T. Cap. - 3 Yr. Avg. 2.5%
Return On Equity 5.4%
Return On Equity - 3 Yr. Avg. 4.7%
Asset Turnover 0.1
Profitability Ratios
Gross Margin 98.9%
Gross Margin - 3 Yr. Avg. 99.4%
EBITDA Margin 86.7%
EBITDA Margin - 3 Yr. Avg. 85.7%
Operating Margin 57.2%
Oper. Margin - 3 Yr. Avg. 57.7%
Pre-Tax Margin 29.3%
Pre-Tax Margin - 3 Yr. Avg. 27%
Net Profit Margin 32.7%
Net Profit Margin - 3 Yr. Avg. 29.1%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0.4%
Payout Ratio 132.5%

STOR stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the STOR stock intrinsic value calculation we used $453 million for the last fiscal year's total revenue generated by STORE Capital. The default revenue input number comes from 2016 income statement of STORE Capital. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our STOR stock valuation model: a) initial revenue growth rate of 20.3% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 5.6%, whose default value for STOR is calculated based on our internal credit rating of STORE Capital, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of STORE Capital.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of STOR stock the variable cost ratio is equal to 42.6%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for STOR stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 43.2% for STORE Capital.

Corporate tax rate of 27% is the nominal tax rate for STORE Capital. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the STOR stock is equal to 1.8%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for STOR are equal to 1197%.

Life of production assets of 10 years is the average useful life of capital assets used in STORE Capital operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for STOR is equal to -602.6%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $0 million for STORE Capital - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 179 million for STORE Capital is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of STORE Capital at the current share price and the inputted number of shares is $4.9 billion.

RELATED COMPANIES Price Int.Val. Rating
CONN Conn's 37.45 10.66  str.sell
HOME At Home Group 37.93 0.08  str.sell
AMC AMC Entertainm 15.95 49.42  str.buy
VER VEREIT 7.39 5.79  hold
FCPT Four Corners P 24.86 2.11  str.sell
O Realty Income 55.49 290.96  str.buy
STAR iStar 10.71 247.06  str.buy

COMPANY NEWS

▶ STORE Capital Declares Second Quarter 2018 Dividend   [Jun-15-18 06:45AM  Business Wire]
▶ Ho, Ho, Ho It's REIT Magic   [Jun-11-18 07:45AM  Forbes]
▶ 3 Dividend Stocks That Pay You More Than IBM Does   [Jun-07-18 06:00AM  Motley Fool]
▶ Good Things Are In Store For STORE Capital   [Jun-05-18 12:17PM  Forbes]
▶ Stock Upgrades: Store Capital Shows Rising Relative Strength   [May-24-18 03:00AM  Investor's Business Daily]
▶ 3 Warren Buffett Stocks With Dividend Yields Over 4%   [May-22-18 06:30AM  Motley Fool]
▶ STORE Capital to Attend NAREITs REITweek 2018   [May-16-18 06:45AM  Business Wire]
▶ 3 Top Stocks With High Dividend Yields   [May-15-18 07:00AM  Motley Fool]
▶ Store Capital: 1Q Earnings Snapshot   [May-03-18 07:26AM  Associated Press]
▶ 3 Retail REITs Buffett Should Buy   [Apr-23-18 07:00AM  Forbes]
▶ 3 Dividend Stocks That Pay You More Than Verizon Does   [Apr-15-18 09:54AM  Motley Fool]
▶ Store Capital CEO on service-oriented retail   [Apr-12-18 01:45PM  CNBC Videos]
▶ 3 High-Yield Stocks to Hold Forever   [Mar-09-18 10:16AM  Motley Fool]
▶ STORE Capital Corporation to Host Earnings Call   [Feb-22-18 10:15AM  ACCESSWIRE]
▶ Store Capital reports 4Q results   [07:01AM  Associated Press]
▶ 3 Dividend Stocks for In-the-Know Investors   [Feb-13-18 09:00PM  Motley Fool]
▶ STORE Capital Expands Credit Facility   [Feb-12-18 06:45AM  Business Wire]
▶ STORE Capital Declares Fourth Quarter 2017 Dividend   [Dec-15-17 06:45AM  Business Wire]
▶ Traders take their positions in the industrial space   [Nov-22-17 12:35PM  CNBC Videos]
▶ 5 Top Diversified REIT Stocks to Consider Buying Now   [Nov-13-17 07:03AM  Motley Fool]
▶ REIT Stock With 4.8% Dividend Testing New Buy Zone   [Nov-10-17 10:57AM  Investor's Business Daily]
▶ 3 Warren Buffett Stocks to Buy in November   [Nov-09-17 07:33AM  Motley Fool]
▶ Six Buffett Bets And Why You May Like Them Too   [Nov-06-17 03:24PM  Forbes]
▶ STORE CAPITAL Corp to Host Earnings Call   [Nov-02-17 10:10AM  ACCESSWIRE]
▶ Store Capital reports 3Q results   [07:17AM  Associated Press]
▶ What Is Warren Buffetts Top Dividend Stock?   [Oct-22-17 08:07AM  Motley Fool]
▶ 3 High-Yield Billionaire Stocks   [Oct-04-17 07:30PM  Motley Fool]
▶ The 2 Best Buffett Stocks for Retirees   [Oct-03-17 07:26AM  Motley Fool]
▶ These 3 Stocks Just Raised Their Dividends   [Sep-20-17 06:32AM  Motley Fool]
▶ Warren Buffett Bags Quick 29% Return in Store Capital   [Sep-12-17 06:01PM  Motley Fool]
▶ IBD Rating Upgrades: Store Capital Shows Improved Price Strength   [Sep-08-17 03:00AM  Investor's Business Daily]
▶ 3 High-Yield Warren Buffett Stocks   [Sep-07-17 10:30AM  Motley Fool]
▶ 2 Stocks Warren Buffett Should Buy Now   [Sep-02-17 10:37AM  Motley Fool]
▶ Better Dividend Buy: Realty Income vs. Store Capital   [Aug-31-17 06:26AM  Motley Fool]
▶ 3 Stocks Billionaires Are Buying Now   [07:01AM  Motley Fool]
Financial statements of STOR
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.