investorscraft@gmail.com

Intrinsic ValueWCM Beteiligungs- und Grundbesitz-AG (0QGK.L)

Previous Close£2.02
Intrinsic Value
Upside potential
Previous Close
£2.02

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

WCM Beteiligungs- und Grundbesitz-AG operates as a real estate investment firm, focusing on property holdings and strategic investments in the German market. Originally an industrial company, it has transitioned to real estate, leveraging its long-standing presence since 1766 to build a portfolio primarily in Frankfurt am Main. The firm’s revenue model is anchored in property ownership, leasing, and capital appreciation, positioning it within the broader European real estate sector. While its market capitalization suggests a mid-sized player, its historical roots provide a foundation of stability in a competitive industry. The company’s shift from industrial operations to real estate reflects a strategic pivot to capitalize on urban property demand, though its current scale is modest compared to larger REITs or diversified real estate conglomerates. Its focus on Frankfurt, a key financial hub, offers exposure to prime commercial and residential assets, though its overall market influence remains niche.

Revenue Profitability And Efficiency

In FY 2023, WCM reported revenue of €22.8 million, but its net income was negative at €-23.9 million, reflecting operational challenges or potential write-downs. The diluted EPS of €-0.16 underscores profitability pressures, though operating cash flow remained positive at €788,000. With no capital expenditures, the firm’s cash generation appears stable, but its ability to translate revenue into sustained earnings requires closer scrutiny.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest limited earnings power in the near term. However, its cash position of €120.4 million against total debt of €34.9 million indicates a strong liquidity buffer. The absence of capital expenditures implies a conservative approach to reinvestment, which may constrain growth but preserves financial flexibility.

Balance Sheet And Financial Health

WCM’s balance sheet is marked by a robust cash reserve of €120.4 million, significantly outweighing its total debt of €34.9 million. This low leverage ratio enhances financial stability, though the negative net income raises questions about asset quality or valuation adjustments. The firm’s equity base, supported by 150.5 million outstanding shares, provides a solid foundation for navigating market volatility.

Growth Trends And Dividend Policy

Despite profitability challenges, WCM maintained a dividend payout of €0.11 per share, signaling a commitment to shareholder returns. Its growth trajectory appears muted, with no recent capital expenditures, suggesting a focus on income generation rather than expansion. The dividend yield, relative to its market cap, may appeal to income-focused investors, but sustainability depends on improved earnings.

Valuation And Market Expectations

With a market cap of €276.3 million and a beta of 1.002, WCM trades in line with broader market risk. Its valuation reflects its niche real estate focus and mixed financial performance. Investors likely price in its liquidity strength but remain cautious about its ability to achieve consistent profitability.

Strategic Advantages And Outlook

WCM’s strategic advantages lie in its low leverage and prime Frankfurt assets, offering stability in a cyclical sector. However, its outlook hinges on optimizing its portfolio for higher returns. The firm’s long history provides credibility, but its transition to real estate demands clearer execution to unlock value. Near-term challenges include improving earnings and justifying its dividend policy amid profitability pressures.

Sources

Company filings, market data

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