investorscraft@gmail.com

Intrinsic ValueArundel AG (0QLV.L)

Previous Close£0.08
Intrinsic Value
Upside potential
Previous Close
£0.08

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

Arundel AG is a Zurich-based real estate investment firm operating within the capital markets segment of the financial services sector. The company specializes in acquiring, managing, and developing real estate assets, leveraging its expertise to generate returns through property appreciation and rental income. Its focus on strategic locations and value-add opportunities positions it as a niche player in the European real estate market, though its scale remains modest compared to larger institutional investors. Arundel's revenue model is primarily driven by property-related income streams, including leasing and asset sales, though its financial performance has been challenged by market volatility and high leverage. The firm operates in a competitive landscape dominated by well-capitalized REITs and private equity firms, requiring disciplined capital allocation to maintain relevance. Despite its smaller size, Arundel's Swiss base provides access to stable markets, though its high debt load raises execution risks in downturns.

Revenue Profitability And Efficiency

Arundel reported revenue of CHF 8.3 million in FY 2023, but net losses deepened to CHF -14.0 million, reflecting operational challenges and potential asset writedowns. Negative operating cash flow (CHF -2.8 million) and minimal capex (CHF -0.2 million) suggest constrained liquidity, with profitability metrics like diluted EPS at CHF -0.94 underscoring weak earnings power in the current cycle.

Earnings Power And Capital Efficiency

The firm's negative net income and operating cash flow indicate limited near-term earnings capacity, exacerbated by high interest burdens from its CHF 155.4 million debt load. Capital efficiency appears strained, with no dividend distributions and retained earnings likely directed toward debt servicing rather than growth initiatives.

Balance Sheet And Financial Health

Arundel's balance sheet shows elevated leverage, with total debt of CHF 155.4 million dwarfing its CHF 7.9 million cash position. The debt-heavy structure increases refinancing risks, though its modest market cap (CHF 1.4 million) suggests equity may already price in distress. Asset quality and coverage ratios would be critical to assess solvency.

Growth Trends And Dividend Policy

No dividends were paid in FY 2023, aligning with the firm's loss-making position and cash burn. Growth prospects appear muted given the negative cash flow and high leverage, with any recovery contingent on asset monetization or debt restructuring. The lack of share buybacks or dividend history limits investor appeal for income-seeking capital.

Valuation And Market Expectations

The stock's low beta (0.40) suggests muted correlation with broader markets, possibly reflecting illiquidity or niche positioning. The CHF 1.4 million market cap implies skepticism about equity value recovery, with investors likely assigning minimal premium to book value given the leveraged balance sheet and operating deficits.

Strategic Advantages And Outlook

Arundel's Swiss base offers jurisdictional stability, but its high leverage and operating losses overshadow this advantage. Successful asset sales or partnership deals could improve liquidity, though the outlook remains cautious without visible turnaround catalysts. The firm's niche focus may appeal to specialized investors if it demonstrates deleveraging progress.

Sources

Company filings, London Stock Exchange 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