investorscraft@gmail.com

Intrinsic ValueCatena AB (publ) (0GVS.L)

Previous Close£474.10
Intrinsic Value
Upside potential
Previous Close
£474.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Catena AB (publ) is a Swedish real estate company specializing in logistics properties, serving logistics firms across key regions in southern and central Sweden. The company owns, develops, and manages a portfolio of 126 logistics properties, totaling approximately 2,125.9 square meters of lettable space, strategically located in high-demand areas such as Gothenburg, Malmö, and Stockholm. Its focus on logistics real estate positions it within a growing sector driven by e-commerce expansion and supply chain modernization. Catena’s revenue model is anchored in long-term leases, providing stable cash flows while benefiting from Sweden’s robust logistics infrastructure demand. The company’s market position is strengthened by its regional concentration, which aligns with major transport hubs and urban distribution networks. As a mid-sized player in the Nordic real estate market, Catena competes by offering modern, flexible warehouse spaces tailored to logistics operators, reinforcing its niche expertise in a competitive industry.

Revenue Profitability And Efficiency

Catena reported revenue of SEK 2.19 billion, with net income reaching SEK 1.08 billion, reflecting strong profitability in its core logistics property operations. The company’s operating cash flow of SEK 1.29 billion underscores efficient property management and lease execution. With no reported capital expenditures, Catena demonstrates disciplined capital allocation, focusing on optimizing its existing portfolio rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 19.36 highlights its earnings power, supported by stable rental income and low vacancy rates in its logistics properties. Catena’s capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base, though its high total debt of SEK 17.22 billion suggests leveraged growth strategies.

Balance Sheet And Financial Health

Catena maintains a solid liquidity position with SEK 990 million in cash and equivalents, providing a buffer against its SEK 17.22 billion total debt. The debt load, while significant, is typical for real estate firms leveraging property acquisitions. The company’s financial health hinges on maintaining occupancy rates and rental income stability to service its obligations.

Growth Trends And Dividend Policy

Growth is likely driven by organic lease renewals and selective property acquisitions, given the absence of recent capital expenditures. Catena’s dividend policy is shareholder-friendly, with a dividend per share of SEK 8.75, reflecting a commitment to returning capital while balancing reinvestment needs.

Valuation And Market Expectations

With a market cap of SEK 5.4 billion and a beta of 1.13, Catena is viewed as moderately volatile relative to the market. Investors likely price in steady cash flows from its logistics portfolio but remain cautious about leverage and interest rate sensitivity in the real estate sector.

Strategic Advantages And Outlook

Catena’s strategic advantage lies in its specialized logistics property focus, catering to a growing e-commerce-driven demand. The outlook remains positive if occupancy rates stay high, though macroeconomic risks such as interest rate fluctuations could impact financing costs and valuation multiples.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount