1
Presentation to:
Graaskamp on the Road
Jeffrey N. Weber
Senior Managing Director
June 24, 2016
Graaskamp on the Road Jeffrey N. Weber Senior Managing Director - - PowerPoint PPT Presentation
Presentation to: Graaskamp on the Road Jeffrey N. Weber Senior Managing Director June 24, 2016 1 Resiliency Reasons for Optimism Relative US economic performance 2 -2.5%, GDP growth, 200-250k per month job growth (except last month)
1
June 24, 2016
2
3
4
Source: Bloomberg, rounded to the nearest 5 bps
5
Source: Bloomberg
6
*30 day average
7
*IRR
8
$158 $216 $245 $340 $116 $35 $93 $163 $245 $245 $284
$148
$106 $367 $0 $50 $100 $150 $200 $250 $300 $350 $400 $450 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 YTD May‐16 Billions 2015 Largest Ever; Excluding EOP $407 EOP
Source: Real Capital Analytics
9
$3 $7 $4 $14 $12 $19 $20 $37 $90 $28 $39 $43
$0 $10 $20 $30 $40 $50 $60 $70 $80 $90 $100 2005 2006 2007 2013 2014 2015 Billions Foreign Domestic
$23 $44 $94 $42 $51
2005 – 2007 9% Foreign By Vol.
Offshore Investment Accelerating… In Particular on Larger Deals
2013 ‐ 2015 29% Foreign By Vol.
$62
Source: Real Capital Analytics
10
All sectors (multifamily being one exception) are 30%+ below their long-term avg. supply levels
Source: REIS
11
2.5 2.6 2.7 2.8 2.9 3.0 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 4.0 4.1 4.2 4.3 4.4 4.5 1965 1970 1975 1980 1985 1990 1995 2000 2005 2010 2015 AVERAGE POPULATION TURNING 18 AVERAGE 1965 - 2015(P) Excl. 1990-1999 AVERAGE 1990-1999 Source: U.S. Census
12
LTV Cap Rate Debt Cost DSC Lev. COC LTV Cap Rate Debt Cost DSC Lev. COC 80.00% 5.00% 6.00% 1.04x 1.00% 50.00% 4.50% 3.85% 2.40x 5.25%
13
$65,544 $69,545 $83,032 $84,773 $93,321 $116,009 $151,822 $0 $20,000 $40,000 $60,000 $80,000 $100,000 $120,000 $140,000 $160,000
2015 GDP PER CAPITA
$225 $296 $348 $417 $554 $589 $814 $0 $100 $200 $300 $400 $500 $600 $700 $800 $900
OFFICE CRE VALUE 2015 ($PSF)
Current Commercial Real Estate pricing PSF relative to per capita GDP in the Bay Area is approximately 36% lower than other major US markets.
14
45% 46% 51% 56% 58% 61% 75% 25% 35% 45% 55% 65% 75% 85%
GDP PER CAPITA GROWTH SINCE 2001
57% 74% 118% 136% 149% 153% 237% 0% 50% 100% 150% 200% 250%
CRE VALUE GROWTH (CPPI) SINCE 2001
Average Commercial Real Estate value growth relative to GDP per capita income appreciation in the Bay Area is approximately 26% lower than other major gateway metro
15
RSF TTM REV. YE 2017 PROJ. CASH ADJ. EBITDA Net Debt to ADJ. EBITDA 2.3M $7,073
(35% YoY Growth)
$9,839
(39% Proj. Growth) $2,031
$1,162 0.0x 768K $2,377
(15% YoY Growth)
$3,298
(28% Proj. Growth) $3,576
$583 (3.4x) 727K $77,988
(25% YoY Growth)
$100,025
(39% Proj. Growth) $73,450
$31,062 (2.1x) 450K $3,214
(50% YoY Growth)
$4,456
(39% Proj. Growth) $3,160
$819 (2.5x)
(1) LTM Revenues are as of March 31, 2016 for LinkedIn, Alphabet and Twitter. LTM Revenues are as of April 30, 2016 for Salesforce. (2) YE Revenues are as of December 31 for LinkedIn, Alphabet and Twitter. YE Revenues are as of January 31 for Salesforce. (3) Adjusted EBITDA excludes stock based compensation and includes equity income from affiliates.
16
$0.00 $20.00 $40.00 $60.00 $80.00 $100.00 $120.00
Replacement Cost Rents
66% Premium 41% Discount 31% Discount
19-year Average Discount to Replacement Cost Rents is 30%
17
18
5.0% 15.0% 25.0% $0 $100,000 $200,000 $300,000 $400,000 $500,000 $600,000 $700,000 Investment Sales Volume (mm) NCREIF Total Return
80% of sales vol. for the past two recoveries occurred in the 2nd half of the recovery
And in a 0% cash return environment, not necessarily profitable.
[1] 2006-2014 NCREIF returns reflect actual returns. [2] Cash returns held at 0% to reflect current rate environment. [3] Sources: NCREIF and Real Capital Analytics
2006 – 2014 Investment Returns 2006 – 2014 Investment Returns Cash Investment Real Estate Investment IRR Cash Investment Real Estate Investment IRR
7.6%
5.9% 2006 - 2010 2011 - 2014 4.7% 2007 - 2010 2011 - 2014 5.4%
19
for 2001 and 2008 downturns… however, recent data is not as conclusive.
20 40 60 80 100 120
0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 35.0% 40.0% 45.0% Green Street Office CPPI NCREIF Office Return Office REIT Premium to NAV Cumulative National CPI Inflation
2.9%
Source: Green Street Advisors & NCREIF ; *Not adjusted for inflation; *bmv = NCREIF Quarterly Beginning Market Value; Green Street CPPI is indexed to 100 in August '07
20
Source: Eastdil Secured