investorscraft@gmail.com

Intrinsic ValueHamborner REIT AG (0MCG.L)

Previous Close£4.80
Intrinsic Value
Upside potential
Previous Close
£4.80

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

Hamborner REIT AG is a German real estate investment trust (REIT) specializing in high-yield commercial properties, with a diversified portfolio valued at approximately €1.6 billion. The company focuses on office properties and local supply assets, including retail parks, DIY stores, and high-street properties in major German cities and mid-sized centers. Its revenue model is anchored in sustainable rental income, leveraging long-term leases and strategic property acquisitions. As a SDAX-listed REIT, Hamborner benefits from tax-efficient structures, including corporation and trade tax exemptions, enhancing its profitability. The firm’s market position is reinforced by its lean corporate structure, transparent operations, and consistent dividend policy, appealing to income-focused investors. Its portfolio diversification across property types and locations mitigates sector-specific risks while capitalizing on Germany’s stable commercial real estate demand.

Revenue Profitability And Efficiency

Hamborner REIT reported revenue of €111.1 million, with net income of €16.3 million, reflecting a stable income stream from its rental portfolio. The diluted EPS of €0.20 indicates moderate profitability, supported by efficient property management and cost controls. Operating cash flow of €46.1 million underscores the company’s ability to generate liquidity, while capital expenditures of €4.4 million suggest disciplined reinvestment in its asset base.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-yield commercial properties, with operating cash flow covering debt obligations and funding modest growth initiatives. Capital efficiency is evident in its ability to maintain a balanced portfolio with steady rental income, though the absence of dividends in the reported period may indicate a focus on deleveraging or reinvestment.

Balance Sheet And Financial Health

Hamborner’s balance sheet shows €51.8 million in cash and equivalents against total debt of €652.6 million, reflecting a leveraged but manageable position. The REIT structure provides tax advantages, supporting net income retention. The debt level is typical for real estate firms, with rental income likely servicing obligations, though interest rate risks warrant monitoring.

Growth Trends And Dividend Policy

Growth is anchored in portfolio diversification and selective acquisitions, with no dividends reported for the period, possibly due to strategic capital retention. The company’s historical emphasis on sustainable payouts suggests potential future reinstatement, contingent on financial stability and market conditions.

Valuation And Market Expectations

With a market cap of €523.9 million and a beta of 0.64, Hamborner is viewed as a lower-volatility real estate play. The valuation reflects investor confidence in its stable rental income and tax-efficient structure, though sector-wide pressures like rising interest rates may weigh on sentiment.

Strategic Advantages And Outlook

Hamborner’s strategic advantages include its diversified portfolio, tax-efficient REIT status, and experienced management. The outlook hinges on Germany’s commercial real estate market resilience, with the company well-positioned to capitalize on demand for high-yield properties, though macroeconomic headwinds remain a watchpoint.

Sources

Company filings, SDAX listing data

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