investorscraft@gmail.com

Intrinsic ValueSolon Eiendom ASA (0MSG.L)

Previous Close£30.65
Intrinsic Value
Upside potential
Previous Close
£30.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Solon Eiendom ASA operates in the Norwegian real estate sector, specializing in the acquisition, development, and sale of residential properties. The company, formerly known as Bionor Pharma ASA, pivoted to real estate and became a subsidiary of Samhällsbyggnadsbolaget i Norden AB (publ). Its core revenue model is driven by property transactions and development projects, capitalizing on Norway's stable residential real estate demand. Solon Eiendom focuses on strategic urban locations, targeting both long-term value appreciation and efficient asset turnover. The company’s market position is bolstered by its affiliation with a larger Nordic real estate group, providing access to capital and regional expertise. However, its operations were discontinued after being taken private in January 2022, limiting its current market footprint.

Revenue Profitability And Efficiency

In FY 2022, Solon Eiendom reported revenue of NOK 149.0 billion, with net income of NOK 28.7 billion, reflecting strong profitability. The diluted EPS of NOK 9.03 underscores efficient earnings distribution. Operating cash flow stood at NOK 35.1 billion, while capital expenditures were NOK -8.6 billion, indicating disciplined investment in property development and maintenance.

Earnings Power And Capital Efficiency

The company demonstrated robust earnings power, with net income representing approximately 19.3% of revenue. The absence of total debt suggests a conservative capital structure, though this may also reflect post-privatization adjustments. Operating cash flow coverage of capital expenditures highlights efficient capital deployment in its core real estate activities.

Balance Sheet And Financial Health

Solon Eiendom maintained a solid liquidity position, with cash and equivalents of NOK 15.6 billion at year-end. The lack of reported total debt implies a debt-free balance sheet, though this may not fully capture post-privatization liabilities. The financial health appears stable, supported by strong cash generation and prudent asset management.

Growth Trends And Dividend Policy

The company’s growth was driven by residential property transactions, though its privatization in early 2022 halted further public disclosures. A dividend of NOK 3.15 per share was distributed, aligning with its shareholder return policy. Future growth prospects remain unclear due to its private status.

Valuation And Market Expectations

As a privatized entity, Solon Eiendom’s valuation metrics are no longer publicly available. Prior to delisting, its market capitalization was negligible, reflecting its subsidiary status and limited float. The beta of 0.47 suggested lower volatility relative to the broader market.

Strategic Advantages And Outlook

Solon Eiendom’s strategic advantage lay in its focus on Norwegian residential real estate and backing by a larger Nordic parent. However, its privatization limits visibility into future performance. The outlook remains uncertain, with no public updates on its operational or financial trajectory post-2022.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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