Skip to content
Module 07 of 1260 min readIntermediate

REITs — public real estate

What a REIT is structurally and legally. P/FFO vs NAV, discount-to-NAV trades, and a close look at NSE-listed ILAM Fahari and Acorn Student Accommodation.

58%

Listen along

Read “REITs — public real estate” aloud

Plays in your browser using on-device text-to-speech — nothing leaves the page.

Learning objectives

By the end of this module, you should be able to:

  • 01Define what a REIT is structurally and legally, and what compromises a sponsor accepts to qualify as one
  • 02Compute Funds From Operations (FFO) and Adjusted FFO (AFFO), the right earnings number for a REIT
  • 03Price a REIT using both P/FFO and discount-to-NAV, and understand when each is the binding constraint
  • 04Read the two NSE-listed Kenyan REITs (ILAM Fahari I-REIT, Acorn Student Accommodation) and articulate what each is

A Real Estate Investment Trust is a corporate vehicle that owns income-producing real estate and is, by law, required to distribute most of its taxable income to shareholders as dividends. In exchange for the distribution requirement, the REIT does not pay corporate income tax on the distributed earnings — they pass through to shareholders who pay tax at their own rate. The pass-through structure is the entire point: real estate operated inside a normal corporation gets taxed twice (once at the corporation, once at the shareholder); a REIT collapses that to once.

The structural compromise

REIT-qualifying status comes with rules. In the US (the most-developed REIT regime, on which most others including Kenya's are modelled), a REIT must:

  • Derive at least 75% of gross income from rents on real property, mortgage interest on real property, or gains from the sale of real property
  • Have at least 75% of total assets in real estate, mortgage loans, cash, or government securities
  • Distribute at least 90% of taxable income as dividends each year
  • Be widely held — at least 100 shareholders, with no single shareholder owning more than 50% (the 'five-or-fewer' rule)

Kenya's framework, established by the Capital Markets Authority under the Real Estate Investment Trusts Regulations 2013, runs on similar logic: 75% income-from-real-estate test, 80% asset test, 80% distribution requirement, minimum free float for listed I-REITs (Income REITs).

Why FFO is the right earnings number

Look at a REIT's income statement and you will see depreciation taking a large bite out of net income. Buildings depreciate over 30–40 years under accounting standards, so a REIT that owns a billion of real estate is reporting tens of millions of depreciation every year. But real estate doesn't actually depreciate in the way a piece of machinery does — well-maintained buildings appreciate over decades, with the actual wear-and-tear covered by ongoing maintenance capex. Subtracting accounting depreciation from net income produces a number that materially understates the true cash earning power of the building.

Funds From Operations (FFO) is the REIT industry's fix. FFO adds depreciation back to net income (and also excludes gains and losses on property sales, which are one-off rather than recurring).

text
FFO = Net Income
+ Depreciation & Amortisation on Real Estate
− Gains on Property Sales (+ losses if any)
AFFO = FFO
− Recurring Capital Expenditure (maintenance capex)
− Straight-lining of Rent Adjustment
± other non-recurring items
  • FFO — Funds From Operations. The REIT industry's preferred earnings measure. Removes the distortion of accounting depreciation. The number you'd use for a P/FFO multiple comparison.
  • AFFO — Adjusted FFO. The cleaner, more conservative number. Subtracts recurring maintenance capex (real cash spent every year to keep the buildings in their current condition) and adjusts for straight-line rent recognition (an accounting convention that smooths rising-step rents into a flat average). AFFO is the closest a REIT gets to 'free cash flow available for distribution'.
  • Net Income — Reported earnings. For a REIT, contaminated by depreciation. Don't use directly for valuation.

The right earnings ladder for a REIT

Net Income → add back D&A → FFO → subtract recurring capex → AFFO → compare against dividend → distribution coverage. A REIT with FFO of $100m, AFFO of $80m, and a dividend of $90m is overdistributing — it's funding part of the dividend from accounting non-cash earnings, not real cash. That's a warning sign.

Valuing a REIT: two complementary lenses

Most REITs trade on a P/FFO basis the way regular stocks trade on P/E. Typical ranges: US REITs 15-20× forward FFO in normal markets; specialty REITs (data centres, healthcare, towers) can trade 25-35×; legacy mall REITs sometimes 8-12×. Kenyan I-REITs trade at structurally lower multiples reflecting market illiquidity and small float.

The second lens is NAV — Net Asset Value. NAV is the sum of the market value of every property the REIT owns (typically valued by quarterly cap-rate appraisals on each asset), minus debt, divided by share count. Then you compare the REIT's market share price to its NAV per share.

text
REIT NAV per share = ( Σ market value of properties
− total debt
− preferred equity )
÷ shares outstanding
Discount to NAV = ( NAV per share − Market price ) ÷ NAV per share
When market price < NAV → trading at a discount
When market price > NAV → trading at a premium

Discount-to-NAV is informative because it tells you what the market thinks of the management team and the asset values. A REIT trading at a 25% discount to NAV is the market saying either 'we don't believe the appraisers' or 'we don't believe management will realise this NAV through operations'. Activist investors look for persistent NAV discounts — buy the REIT, force a liquidation or break-up, capture the closing of the discount.

The two NSE-listed REITs

Kenya has two operating listed REITs as of 2026, both small but instructive. The story is the asset class trying to find its product-market fit in a market without deep institutional demand and with structurally low free-float liquidity.

  • ILAM Fahari I-REIT — listed 2015. ICEA LION Asset Management is the manager. Diversified income property (largely retail and office in greater Nairobi). Market cap historically ~KES 1-2bn, well below its underlying NAV, reflecting a persistent investor scepticism on whether the management can realise the appraised values. Dividend yield 8-12%. The Kenyan example of a small REIT trading at a deep discount to NAV — uninteresting as a pure income vehicle, interesting as a NAV-discount-narrowing play if catalysts arrive.
  • Acorn Student Accommodation REIT (ASA D-REIT and I-REIT) — listed 2021. Acorn Holdings is the sponsor; the underlying assets are purpose-built student housing (PBSH) under the Qwetu and Qejani brands, serving universities across Nairobi and beyond. The D-REIT (Development REIT) funds new buildings; the I-REIT (Income REIT) owns the stabilised income-producing ones. A sector-specialist REIT, much more institutional in flavour than ILAM. Dividend yield ~7-9% on the I-REIT; targeted IRR mid-teens on the D-REIT. Notable as the first scaled, professional-grade Kenyan REIT product.

Why African REITs matter at all

A retail Kenyan investor has very few ways to put KES 50,000 to work in real estate. Direct ownership is impossible at that size; private real-estate funds typically have minimums of KES 5-10m; a REIT share is the only public-equity wrapper. Even if today's REIT market is small and illiquid, every working REIT widens the access pool for retail capital into the asset class. Watch the cumulative free float across listed Kenyan REITs as a leading indicator: when total free float crosses KES 50bn (vs ~KES 10bn today), the institutional follow-on demand inflects, the discount to NAV compresses, and the market gets interesting.

Don't confuse a REIT with a private fund

A REIT share is a liquid, daily-traded claim. A private real-estate fund is a 7-10 year lock-up. They look like similar exposures but the liquidity profile is night-and-day. The Kenyan investor who buys 100,000 shares of Acorn ASA today and decides next week they need the cash back will find it: not at the price they want, but the market exists. The Kenyan investor who commits to a private fund and changes their mind next week has no exit at any price.

Exercise

A REIT reports: revenue 800, operating expenses 350, depreciation 200, interest expense 90, net income 160. Outstanding shares 100 million. (1) Compute FFO. (2) The REIT also discloses recurring maintenance capex of 60 and a straight-line rent adjustment of +25 (i.e. straight-line rent exceeded cash rent by 25). Compute AFFO. (3) The REIT's properties are appraised at total market value 5,200; total debt is 2,400. Compute NAV per share. (4) The REIT trades at a share price of 22. What's the P/FFO multiple? What's the discount/premium to NAV? (5) Briefly: what story do these two metrics together tell about how the market is pricing this REIT?

Key takeaways

  • A REIT is a corporate vehicle that distributes 90%+ of its taxable income as dividends in exchange for not paying corporate tax. The pass-through is the whole point
  • Net Income is the wrong earnings number for REITs because of depreciation. FFO adds depreciation back; AFFO additionally subtracts recurring capex
  • P/FFO is the equity equivalent of P/E for REITs. Discount-to-NAV measures the gap between the market's REIT price and the underlying property values
  • Kenya has two listed REITs; both are small (combined market cap ≈ KES 8-10bn) and trade with significant friction. The asset class is nascent but the structural case is strong

Further reading

  1. 01

    Investing in REITs: Real Estate Investment Trusts

    Ralph L. Block · Bloomberg Press · 2011The single-best book on REIT valuation for analysts.

  2. 02

    NAREIT — REIT Industry Tracker

    Authoritative US REIT data and FFO conventions.

  3. 03

    Capital Markets Authority Kenya — REIT Guidelines

    The legal and regulatory framework for Kenyan REITs.

  4. 04

    Acorn Student Accommodation REIT — Annual Reports

    Best public example of a working African student-housing REIT.

Loading progress…
LeadAfrikPublic Economics Hub