investorscraft@gmail.com

Intrinsic ValueIntervest Offices & Warehouses (0MTK.L)

Previous Close£26.47
Intrinsic Value
Upside potential
Previous Close
£26.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intervest Offices & Warehouses is a Belgian public regulated real estate company (RREC) specializing in high-quality office and logistics properties. The company focuses on strategic locations in Belgium and the Netherlands, targeting urban centers and key logistics corridors. Its portfolio includes modern office buildings in cities like Antwerp, Brussels, and Leuven, as well as logistics properties along major transport axes. Intervest differentiates itself by offering turn-key solutions, co-working spaces, and serviced offices, catering to first-class tenants with tailored real estate services. The company's emphasis on prime locations and value-added services strengthens its competitive positioning in the Belgian and Dutch real estate markets. By combining traditional leasing with flexible workspace solutions, Intervest appeals to a broad tenant base, including corporate clients and logistics operators. Its diversified approach mitigates sector-specific risks while capitalizing on urbanization trends and e-commerce-driven demand for logistics space.

Revenue Profitability And Efficiency

Intervest reported revenue of €82.0 million for FY 2023, with net income of €5.9 million, reflecting a net margin of approximately 7.2%. The company generated €53.1 million in operating cash flow, demonstrating strong cash conversion from its real estate operations. Capital expenditures of €3.5 million suggest a disciplined approach to portfolio maintenance and development.

Earnings Power And Capital Efficiency

The company's diluted EPS of €0.20 indicates modest earnings power relative to its market capitalization. With a beta of 0.153, Intervest exhibits lower volatility than the broader market, typical for defensive real estate assets. The operating cash flow coverage of dividends appears adequate, supporting the current distribution policy.

Balance Sheet And Financial Health

Intervest maintains €3.1 million in cash against €680.2 million of total debt, indicating a leveraged balance sheet common in the REIT sector. The debt level represents a significant portion of the company's €652.5 million market capitalization, suggesting investors price in the leveraged nature of the real estate business model.

Growth Trends And Dividend Policy

The company paid a dividend of €1.071 per share, representing an attractive yield given the current share price. Growth prospects appear tied to the Belgian and Dutch commercial real estate markets, with potential from both rental income growth and strategic property acquisitions. The focus on logistics properties positions Intervest to benefit from e-commerce trends.

Valuation And Market Expectations

With a market capitalization of €6.5 million, the company trades at a significant discount to its reported debt levels, suggesting the market may be pricing in challenges in the office real estate sector or concerns about leverage. The low beta indicates investors view the stock as relatively defensive within the real estate sector.

Strategic Advantages And Outlook

Intervest's strategic advantages include its focus on prime locations, diversified tenant base, and value-added services. The outlook depends on Belgian and Dutch commercial real estate market conditions, with logistics properties likely offering more growth potential than offices. The company's ability to manage its debt load while maintaining dividend payments will be crucial for investor confidence.

Sources

Company description, financial data from provided profile

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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