Northstar Realty Europe: Rising Asset Value and Falling Expenses

  • Net Asset Value rose 32% since 12/31/16 to $20.95/share at 6/30/18
  • Property Operating Expense declined from 24% of revenue in 2016 to 21% of revenue in 1H18
  • Overhead Expense declined from 6.0% of Net Assets in 2016 to 3.4% of Net Assets in 1H18
  • Discount to NAV of 37% for NRE compared to an average of 1% for 7 German listed peers
  • Management and Manager incentives are now well-aligned with shareholders

Northstar Realty Europe (NRE) is delivering an attractive shareholder return from a portfolio of prime assets in strong European markets.  Second Quarter results (press release, 10Q, Financial Supplement, and Conference call) showed strong leasing performance, ample coverage of the $0.15/share dividend with $0.22/share of cash flow, and aggressive share buyback.  A discount of 20% to NAV would fairly reflect NRE’s above average expense level and would imply a target price of about $16.50/share.  If NRE builds a longer record of adding value and profitably recycling capital then a higher valuation could be reasonable.


NRE’s portfolio is concentrated in a few Northern European markets which are currently enjoying strong demand, low vacancy rates, rising rents, and below average growth in supply.

NRE Key Markets 2q18

Asset yields or cap rates in these markets are quite low, but still provide an attractive spread over mortgage financing costs and attractive premiums over government bond yields.

Additional information about these markets is available from Cushman & WakefieldCBREColliers, and JLL.


NRE began reporting EPRA Net Asset Value in mid 2016.  Since 12/31/16 NAV has risen from US$15.89/share to $20.95/share at 6/30/18.  Approximately 10% out of the 32% increase can be attributed to currency appreciation with the remainder due to asset revaluation.

Repurchase of 5.07mm shares in 1H18 at an average price of $13.68 was likely responsible for accretion of about $0.64/share.  Purchase of an additional 0.89mm shares between 7/1-8/3 likely generated additional accretion of $0.13/share.


NRE has made significant progress at reducing property level expenses and corporate overhead.

NRE Property Opex

NRE Expenses 1H18

The company has described opportunities to reduce expenses through internalization of functions that were previously outsourced.  The reduction in compensation expense reflects the 2017 vesting of most of the old Northstar equity grants in conjunction with the “change in control” triggered by the Colony Northstar merger.  New smaller grants were made in 2018 that will be amortized over the next three years (see page 26 of the NRE 1Q18 10-Q filing for additional explanation) and are heavily dependent on shareholder returns.


NRE is the only US-listed REIT concentrating on European assets, but 7 German-listed REITs provide useful performance benchmarks.

NRE Comps


NRE’s 2016 and 2017 expense levels were crippling, but if 2018 expenses can move below 3% then the burden of the overhead could be fairly balanced by a discount to NAV of about 20%.  If NRE were able to build a record of delivering superior returns through active management and profitably recycling capital after a holding period of 3-7 years then it could justify a higher valuation.

On the 4Q17 conference call management declined to comment on an analyst question about whether it was interested in selling its largest asset, the Trianon Tower.  The building is 98% occupied with an average remaining lease term of 6.2 years.  If a buyer offered a premium price for this landmark asset then it could give NRE an opportunity to recycle capital into new undervalued properties or its own undervalued shares.

Note that Dream Global is dual-listed in Toronto and Frankfurt.  NRE may want to consider a Frankfurt listing in the long-term in order to access a broader pool of investors.


NRE signed a new management agreement with Colony Capital effective 1/1/18.  Key terms (from page 21 of the 4Q17 Supplement):

Management Agreement Key Terms

The incentive fee has a cumulative annual hurdle rate of a 10% shareholder return from a starting share price of $13.67.  That means the threshold for the 2018 incentive is $14.54/share (assuming $0.60 additional return provided through dividends).  And the incentive can be paid in shares valued at the higher of NAV or market.  The new contract appears to provide strong alignment of interests between the manager Colony Capital (CLNY) and NRE’s public shareholders.

Incentive compensation of NRE executives is also now directly linked to shareholder return as disclosed in the Form 4 filings on 03/19/18:

Form 4 terms

NRE shares closed at $12.65 on the grant date of 03/15/18.  They would need to reach about $19.23 (minus dividends) in order to deliver the Target Shareholder Return of 15%.  The threshold for the 200% grant would be about $21.85 (minus dividends).  If the stock hits those prices then I don’t think shareholders will be complaining about the extra management compensation.  These targets show that management is heavily incentivized to get the share price up to Net Asset Value.

After the initial 5 year term the new management agreement can be terminated at a cost of 3X the base management fee, meaning an expense of 4.5% of NAV.  If NRE were still trading at large discount (>20%) then it could be subject to activist pressure to liquidate.  That would have been impossible under the old Northstar contract.  An analyst asked about the possibility of liquidation during the 2Q18 conference call and the idea was not outright rejected:

NRE Liquidation


NRE can provide US investors with economic and currency diversification.  If it continues to perform well then the company can deliver an attractive total return through a combination of rising NAV and narrowing discount to NAV.  Cap rates in NRE”s core markets are low so NRE’s dividend yield is likely to remain modest and this may make it more difficult to attract attention from investors.  The company’s high expense ratio can be balanced over time by a continuing discount to NAV and/or a track record of superior returns.

Colony Capital has cited Europe as a core market where it sees attractive long-term demand-supply fundamentals.  In addition to the incentives within the management agreement, CLNY would benefit from raising NRE’s share price to a level near NAV where it could grow through accretive acquisitions.  A larger company would have a more diverse asset base, more efficient use of overhead, and could justify a dual-listing.  On the 2Q18 conference call management explained there is ongoing consideration of ways to narrow the discount to NAV.

NRE Strategic clip


The author is a shareholder of NRE.  The author does not make any recommendation regarding any investment in any company mentioned in this article.  Investors are encouraged to check all of the key facts cited here from SEC filings and other external sources prior to making their own investment decisions.

Leave a Reply

Fill in your details below or click an icon to log in: Logo

You are commenting using your account. Log Out /  Change )

Facebook photo

You are commenting using your Facebook account. Log Out /  Change )

Connecting to %s