CA
NZ
UK
AU
IND
US
…
JBG SMITH owns, operates, invests in, and develops mixed-use properties in high growth and high barrier-to-entry submarkets in and around Washington, DC. Through an intense focus on placemaking, JBG SMITH cultivates vibrant, amenity-rich, walkable neighborhoods throughout the Washington, DC metropolitan area. Approximately two-thirds of JBG SMITH's holdings are in the National Landing submarket in Northern Virginia, which is anchored by four key demand drivers: Amazon's new headquarters; Virginia Tech's under-construction $1 billion Innovation Campus; the submarket's proximity to the Pentagon; and JBG SMITH's deployment of next-generation public and private 5G digital infrastructure. JBG SMITH's dynamic portfolio currently comprises 14.7 million square feet of high-growth office, multifamily, and retail assets at share, 99% of which are Metro-served. It also maintains a development pipeline encompassing 9.8 million square feet of mixed-use, primarily multifamily, development opportunities. JBG SMITH is committed to the operation and development of green, smart, and healthy buildings and plans to maintain carbon neutral operations annually.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
JBG SMITH Properties is a real estate investment trust that owns, operates and develops mixed-use office, multifamily and retail properties concentrated in the Washington, D.C. metro, including holdings in National Landing. Long-term growth may be driven by its development pipeline, urban densification and leasing demand from federal and corporate tenants, and investors may view constrained local supply and redevelopment upside favorably.
Principal risks include concentrated geographic and office exposure from remote-work trends, development and leasing execution risk, interest-rate sensitivity and elevated leverage or tenant concentration that could pressure cash flow.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 100.25M | -86.18M | -71.53M | 72.84M | 45.88M |
| Minority interest | -13.62M | -10.47M | -4.96M | 612.96M | 558.34M |
| Net income | 85.37M | -89.72M | -67.26M | 65.57M | 39.92M |
| Selling general administrative | 63.67M | 70.14M | 78.31M | 88.98M | 69.76M |
| Gross profit | 299.12M | 305.74M | 271.31M | 326.16M | 335.22M |
| Reconciled depreciation | 217.84M | 240.45M | 225.60M | 195.79M | 215.66M |
| Ebit | 22.87M | -4.37M | -57.76M | 26.35M | 80.90M |
| Ebitda | 236.64M | 231.93M | 163.99M | 217.93M | 292.33M |
| Depreciation and amortization | 213.77M | 236.30M | 221.76M | 191.58M | 211.44M |
| Non operating income net other | 160.01M | -7.09M | 28.22M | 103.18M | 19.55M |
| Operating income | 22.87M | -4.37M | -57.76M | 26.35M | 54.03M |
| Other operating expenses | 584.14M | 635.07M | 631.48M | 602.17M | 590.15M |
| Interest expense | 75.93M | 67.96M | 62.95M | 52.70M | 74.45M |
| Tax provision | 1.26M | 3.54M | -4.26M | -1.30M | -0.74M |
| Interest income | 18.62M | 8.84M | - | 5.38M | 15.17M |
| Net interest income | -64.36M | -59.47M | -62.76M | -47.26M | -60.34M |
| Non recurring | - | - | - | - | 27.71M |
| Income tax expense | 1.26M | 3.54M | -4.26M | -1.30M | -0.74M |
| Total revenue | 605.82M | 634.36M | 602.72M | 647.77M | 644.18M |
| Total operating expenses | 277.44M | 306.45M | 300.07M | 280.56M | 281.19M |
| Cost of revenue | 306.70M | 328.62M | 331.41M | 321.61M | 308.96M |
| Total other income expense net | 77.38M | -81.81M | -13.76M | 46.49M | 51.13M |
| Net income from continuing ops | 98.99M | -89.72M | -67.26M | 74.14M | 46.61M |
| Net income applicable to common shares | 85.37M | -79.26M | -62.30M | 63.08M | 37.33M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 5903.44M | 6386.21M | 6079.55M | 5986.25M | 5997.28M |
| Intangible assets | 162.25M | 77.21M | 58.58M | 72.26M | 89.86M |
| Other current assets | 49.90M | 56.78M | 37.74M | 16.10M | 138.98M |
| Total liab | 2708.02M | 3447.79M | 2342.59M | 1986.82M | 2451.79M |
| Total stockholder equity | 2714.11M | 2415.69M | 3206.21M | 3386.68M | 2987.35M |
| Deferred long term liab | 99.58M | 136.18M | 123.80M | 129.09M | 134.41M |
| Other current liab | 29.62M | -300.00M | 103.10M | -200.00M | 3.72M |
| Common stock | 1.14M | 1.27M | 1.32M | 1.34M | 1.21M |
| Capital stock | 1.14M | 1.27M | 1.32M | 1.34M | 1.21M |
| Retained earnings | -628.64M | -609.33M | -412.94M | -231.16M | -176.02M |
| Other liab | 79.79M | 342.56M | 247.77M | 108.22M | 101.09M |
| Other assets | 110.90M | 5105.33M | 5853.95M | 145.79M | 154.64M |
| Cash | 241.10M | 264.36M | 225.60M | 126.41M | 260.55M |
| Total current liabilities | 138.06M | 106.14M | 103.10M | 157.70M | 134.68M |
| Net debt | 2196.15M | 2212.01M | 1766.12M | 1496.66M | 1874.96M |
| Short term debt | - | 300.00M | - | 200.00M | - |
| Short long term debt | - | 300.00M | - | 200.00M | - |
| Short long term debt total | 2437.25M | 2476.36M | 1991.72M | 1623.07M | 2135.51M |
| Other stockholder equity | 3295.96M | 3039.70M | 3657.81M | 3633.24M | 3155.26M |
| Property plant equipment | 4823.08M | 4868.47M | 4841.82M | 4675.81M | 4740.86M |
| Total current assets | 501.20M | 538.86M | 489.79M | 365.18M | 589.57M |
| Long term investments | 320.15M | 462.88M | 461.37M | 543.03M | 322.88M |
| Net tangible assets | 3000.95M | 2915.91M | 3736.79M | 3314.21M | 2897.29M |
| Short term investments | 20.27M | 462.88M | - | - | - |
| Net receivables | 227.13M | 236.76M | 226.45M | 222.66M | 190.04M |
| Long term debt | 2437.25M | 2176.36M | 1991.72M | 1623.07M | 2135.51M |
| Inventory | -16.92M | -19.04M | - | - | - |
| Accounts payable | 138.06M | 106.14M | 103.10M | 157.70M | 130.96M |
| Noncontrolling interest in consolidated entity | 32.23M | 22.51M | 0.17M | 0.20M | 0.20M |
| Accumulated other comprehensive income | 45.64M | -15.95M | -39.98M | -16.74M | 6.70M |
| Common stock total equity | 1.14M | 1.27M | 1.32M | 1.34M | 1.21M |
| Retained earnings total equity | -628.64M | -609.33M | -412.94M | -231.16M | -176.02M |
| Non currrent assets other | 4938.73M | 515.99M | 360.45M | 422.10M | 4994.98M |
| Non current assets total | 5402.24M | 5847.35M | 5589.76M | 5621.07M | 5407.71M |
| Capital lease obligations | 5.31M | 169.42M | 50.97M | 28.48M | 15.70M |
| Long term debt total | 2437.25M | 2176.36M | 1991.72M | 1623.07M | 2151.21M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | 524.02M | -1.59M | 56.43M | -11.96M | 62.44M |
| Change to liabilities | 8.65M | 8.70M | -26.72M | -25.90M | -25.12M |
| Total cashflows from investing activities | 524.02M | -368.74M | -167.69M | -240.67M | 66.33M |
| Net borrowings | -246.07M | 464.42M | 361.17M | -517.46M | -63.73M |
| Total cash from financing activities | -730.08M | 189.88M | 119.49M | -190.33M | -193.54M |
| Change to operating activities | -0.80M | -16.88M | -38.39M | -27.40M | -35.74M |
| Net income | 98.99M | -89.72M | -67.26M | 74.14M | 46.61M |
| Change in cash | -28.02M | 38.76M | 120.82M | -257.02M | 60.98M |
| Begin period cash flow | 302.10M | 263.34M | 142.52M | 399.53M | 338.56M |
| End period cash flow | 274.07M | 302.10M | 263.34M | 142.52M | 399.53M |
| Total cash from operating activities | 178.04M | 217.62M | 169.02M | 173.99M | 188.19M |
| Issuance of capital stock | - | 0.00M | 0.00M | 472.78M | 0.60M |
| Depreciation | 217.84M | 240.45M | 225.60M | 195.79M | 215.66M |
| Other cashflows from investing activities | 602.17M | -158.81M | -178.43M | 377.51M | 413.08M |
| Dividends paid | 107.69M | 118.11M | 120.01M | 129.83M | 107.37M |
| Change to account receivables | -13.15M | 8.81M | 25.80M | -8.38M | -5.58M |
| Sale purchase of stock | -361.04M | -157.69M | -104.77M | 203.66M | 0.60M |
| Other cashflows from financing activities | 409.33M | -0.33M | -29.93M | -17.79M | 376.39M |
| Change to netincome | -117.83M | 59.48M | 51.49M | -63.85M | -36.95M |
| Capital expenditures | 326.74M | 173.18M | 307.50M | 441.01M | 3.89M |
| Change receivables | -13.15M | 8.81M | -9.23M | -8.38M | -5.58M |
| Cash flows other operating | -16.46M | -9.62M | -11.46M | -4.16M | -4.68M |
| Cash and cash equivalents changes | -28.02M | 38.76M | 120.82M | -257.02M | 60.98M |
| Change in working capital | -15.24M | 0.63M | -47.03M | -43.46M | -47.30M |
| Stock based compensation | 41.27M | 51.55M | 66.05M | 65.27M | 52.67M |
| Other non cash items | -164.82M | -13.51M | 16.21M | -116.43M | -78.73M |
| Free cash flow | -148.70M | 44.45M | -138.48M | -267.03M | 192.08M |
Sector: Real Estate Industry: REIT - Office
|
Stock Name
|
Change
(USD) |
Price
(USD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| JBGS JBG SMITH Properties |
-0.13 1.08% |
11.88 | - | - | 2.62 | 0.69 | 6.77 | 17.99 |
| BXP BXP, Inc. |
-0.22 0.35% |
62.80 | 33.62 | 28.25 | 3.28 | 1.80 | 7.23 | 12.91 |
| VNO-PM Vornado Realty Trust |
- -% |
15.90 | 26.09 | - | 5.25 | - | - | - |
| MRPRF MERLIN Properties SOCIMI S.A |
- -% |
13.00 | 8.76 | 22.52 | 15.33 | 0.86 | 18.99 | 10.44 |
| ARE Alexandria Real Estate Equities Inc |
-0.40 0.99% |
40.20 | - | 16.69 | 3.21 | 0.57 | 7.84 | 31.46 |
JBG SMITH owns, operates, invests in, and develops mixed-use properties in high growth and high barrier-to-entry submarkets in and around Washington, DC. Through an intense focus on placemaking, JBG SMITH cultivates vibrant, amenity-rich, walkable neighborhoods throughout the Washington, DC metropolitan area. Approximately two-thirds of JBG SMITH's holdings are in the National Landing submarket in Northern Virginia, which is anchored by four key demand drivers: Amazon's new headquarters; Virginia Tech's under-construction $1 billion Innovation Campus; the submarket's proximity to the Pentagon; and JBG SMITH's deployment of next-generation public and private 5G digital infrastructure. JBG SMITH's dynamic portfolio currently comprises 14.7 million square feet of high-growth office, multifamily, and retail assets at share, 99% of which are Metro-served. It also maintains a development pipeline encompassing 9.8 million square feet of mixed-use, primarily multifamily, development opportunities. JBG SMITH is committed to the operation and development of green, smart, and healthy buildings and plans to maintain carbon neutral operations annually.
| Name | Title | Year Born |
|---|---|---|
| Mr. W. Matthew Kelly | CEO & Trustee | 1973 |
| Mr. David P. Paul | Pres & COO | 1963 |
| Ms. Moina Banerjee | Chief Financial Officer | NA |
| Mr. Steven A. Museles | Chief Legal Officer & Corp. Sec. | 1963 |
| Mr. Kevin P. Reynolds | Chief Devel. Officer | 1971 |
| Mr. George Laucks Xanders | Chief Investment Officer | 1986 |
| Ms. Angela F. Valdes CPA | Chief Accounting Officer | 1970 |
| Mr. Patrick J. Tyrrell | Chief Admin. Officer | 1961 |
| Ms. Barbat Rodgers | Sr. VP of Investor Relations | NA |
| Bud Perrone | Managing Director of Media | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Download a free report with stock ideas and industry insights for general information.
Download Free Report Now →
Basic Materials
-1.82%
Communication Services
-0.22%
Consumer Cyclical
-0.13%
Consumer Defensive
+0.32%
Energy
+0.15%
Financial Services
-0.85%
Financials
+2.34%
Healthcare
-1.28%
Industrials
-0.96%
Real Estate
-0.38%
Technology
-2.73%
Utilities
-0.31%
Note: Daily price change (%) by sector excluding stocks with +/-90% daily price change. Companies above $500 million market capitalization are considered.
Portfolio
Watchlist
Please wait processing your request...