stockrow
Friday 6 November 2026
Export MDRR’s income statement to Excel — free account
Medalist Diversified REIT, Inc.
MDRR Real Estate Real Estate Services
Medalist Diversified REIT, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $10.4 million, up 6.79% from fiscal 2024.
- Revenue
- −26.6%
- EPS
- +23.5%
- Free cash flow
- +144.9%
- Total debt
- −79.2%
Quarter to June 2026, against a year earlier
10.39
0.03
−0.29%
Follow MDRR
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | 2 | 7 | 8 | 9 | 11 | 11 | 10 | 10 | 10 | 10 | +25.2% | — | — | — | — | |
| Gross margin, % | — | 44.37 | 45.59 | 47.49 | 48.70 | 56.72 | 64.54 | 74.69 | 75.84 | 73.28 | 68.24 | +28.9 pt | ||||||
| EBT | 0 | (1) | (3) | (4) | (10) | (4) | (5) | (5) | 1 | (2) | 11 | +40.5% | ||||||
| EBT margin, % | 0.00 | (56.15) | (44.58) | (45.96) | (103.29) | (37.99) | (42.67) | (44.52) | 7.65 | (18.62) | 117.60 | (18.6) pt | ||||||
| Net income | 0 | (1) | (3) | (4) | (10) | (4) | (5) | (5) | 1 | (2) | 13 | +40.5% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 41.76 | 53.58 | 35.96 | 31.51 | 14.02 | 10.37 | 9.26 | 8.63 | 8.26 | 6.01 | n/m | |||||
| Earnings | (0.01) | (20.51) | (22.24) | (13.12) | (27.84) | (5.28) | (4.48) | (4.12) | 0.02 | (1.90) | 5.99 | +79.1% | ||||||
| Cash flow | 0.02 | (1.06) | (3.42) | 3.50 | (5.72) | 1.02 | 1.12 | 0.09 | 1.59 | 1.22 | 0.40 | +57.2% | ||||||
| Capex | 0.00 | (593.62) | (40.64) | (151.74) | (1.41) | (26.01) | (10.56) | (1.34) | (0.93) | (12.85) | (9.97) | n/m | ||||||
| Free cash flow | 0.02 | (594.69) | (44.06) | (148.24) | (7.13) | (25.00) | (9.44) | (1.24) | 0.66 | (11.63) | (9.56) | n/m | ||||||
| Book value | (0.07) | 292.54 | 151.26 | 90.59 | 39.77 | 28.11 | 17.47 | 12.38 | 18.62 | 19.16 | 23.40 | n/m | ||||||
| Shares, m | 4 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | (12.0%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 665.00 | 0.00 | 1.74 | 73.9 | |||||
| P/S | — | 0.00 | 2.60 | 0.77 | 0.55 | 0.68 | 0.53 | 0.57 | 1.54 | 1.49 | 1.73 | 1.0 | ||||||
| P/B | — | 0.78 | 0.92 | 0.31 | 0.44 | 0.34 | 0.32 | 0.42 | 0.71 | 0.64 | 0.45 | 0.5 | ||||||
| EV/Sales | — | 0.00 | 7.02 | 7.61 | 6.58 | 6.21 | 7.90 | 6.17 | 6.16 | 4.35 | (0.16) | 5.8 | ||||||
| EV/FCF | — | (7.16) | (102.52) | (1.85) | (29.09) | (3.48) | (8.67) | (45.96) | 80.08 | (3.09) | 0.10 | (13.5) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 0 | 0 | 0 | 1 | (2) | 1 | 1 | 0 | 2 | 2 | 1 | +38.3% | |||||
| Capex | — | (25) | (5) | (35) | 0 | (21) | (11) | (1) | (1) | (16) | (16) | (5.1%) | ||||||
| Free cash flow | 0 | (25) | (5) | (34) | (2) | (20) | (10) | (1) | 1 | (15) | (15) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | (3) | 3 | (2) | 1 | 7 | 5 | 2 | 5 | 4 | 27 | n/m | |||||
| Net debt | 0 | 29 | 29 | 57 | 56 | 63 | 82 | 58 | 44 | 29 | (19) | n/m | ||||||
| Shareholders’ equity | 0 | 12 | 19 | 21 | 12 | 23 | 19 | 14 | 21 | 24 | 37 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (0.45) | (4.23) | (5.89) | (4.42) | (10.07) | (5.08) | (5.29) | (5.36) | 0.03 | (3.13) | 11.25 | (2.7) pt | |||||
| ROIC | 0.00 | (0.44) | (1.39) | (1.01) | (5.31) | 0.59 | (0.88) | (0.87) | 3.59 | 0.65 | 43.89 | +0.7 pt | ||||||
| ROE | (2.14) | (14.39) | (17.88) | (15.29) | (50.24) | (25.15) | (22.88) | (28.20) | 0.16 | (10.59) | 24.35 | (8.4) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| Revenue/emp, $m | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Medalist Diversified REIT, Inc. vs peers in Real Estate Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| RFL Rafael Holdings, Inc. | $55.3M | — (loss-making) | — (loss-making) | −30.29% (below 0%: shrinking) | n/m | +19.32% (above 0%: growing) | 94.67% | (3,993.03%) | Compare |
| EUDA EUDA Health Holdings Limited | $44.4M | — (loss-making) | 11.1× | — | n/m | −881.74% (below 0%: shrinking) | 26.92% | 0.00% | Compare |
| OMH Ohmyhome Limited | $28.2M | — | — | — | — | +88.25% (above 0%: growing) | — | — | Compare |
| MDRR Medalist Diversified REIT, Inc. | $21.3M | 1.7× | — (loss-making) | −26.64% (below 0%: shrinking) | n/m | +144.90% (above 0%: growing) | 64.43% | (21.79%) | |
| DUO Fangdd Network Group | $21.0M | — (loss-making) | — (loss-making) | −15.35% (below 0%: shrinking) | n/m | +49.62% (above 0%: growing) | 12.91% | 0.00% | Compare |
| NYC American Strategic Investment Co. | $18.9M | 1.2× | — (loss-making) | −40.15% (below 0%: shrinking) | n/m | +98.49% (above 0%: growing) | 16.69% | (26.47%) | Compare |
| LHAI Linkhome Holdings Inc. | $15.5M | — (loss-making) | — | +12.76% (above 0%: growing) | n/m | −11.63% (below 0%: shrinking) | 2.93% | (3.65%) | Compare |
| PETZ TDH Holdings, Inc. | $12.4M | — (loss-making) | — (loss-making) | +1,056.22% (above 0%: growing) | +102.70% (above 0%: growing) | +19.06% (above 0%: growing) | 31.14% | 0.00% | Compare |
| OPAD Offerpad Solutions Inc. | $11.7M | — (loss-making) | — (loss-making) | −41.16% (below 0%: shrinking) | n/m | −456.66% (below 0%: shrinking) | 8.32% | (11.98%) | Compare |
| Median of peers | $20.0M | — | — | −22.82% | — | +19.19% | 16.69% | (3.65%) |
Pay and ownership Proxy statement filed 15 May 2026
Ownership
Directors and executive officers, together
77.60%
Francis P. Kavanaugh
72.70% of Common Stock & OP Units
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement