investorscraft@gmail.com

Intrinsic ValueSF Urban Properties AG (0QN6.L)

Previous Close£104.75
Intrinsic Value
Upside potential
Previous Close
£104.75

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

SF Urban Properties AG is a Swiss real estate development and management company specializing in commercial, residential, and development properties. The firm operates in Switzerland’s competitive real estate sector, leveraging its expertise in property investment and urban development to create value through strategic acquisitions and efficient asset management. Its portfolio diversification across commercial and residential segments mitigates sector-specific risks while capitalizing on Switzerland’s stable real estate demand. The company’s rebranding in 2019 to SF Urban Properties AG reflects a refined focus on urban property investments, aligning with long-term urbanization trends. With a strong presence in Zurich, the company benefits from Switzerland’s robust economic fundamentals and high demand for quality real estate. Its market position is reinforced by disciplined capital allocation and a hands-on approach to property development, ensuring sustainable growth in a mature yet resilient market.

Revenue Profitability And Efficiency

In its latest fiscal year, SF Urban Properties reported revenue of CHF 51.3 million, with net income reaching CHF 15.9 million, reflecting a healthy profit margin. The company’s diluted EPS of CHF 4.76 underscores its earnings capability, while operating cash flow of CHF 24.2 million indicates strong operational efficiency. Notably, the absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The firm demonstrates solid earnings power, as evidenced by its net income and operating cash flow. With no reported capital expenditures, SF Urban Properties appears to prioritize capital efficiency, likely reinvesting cash flows into high-return projects or debt reduction. The company’s ability to generate consistent profits in a stable real estate market highlights its disciplined investment strategy.

Balance Sheet And Financial Health

SF Urban Properties maintains a balance sheet with CHF 4.3 million in cash and equivalents against total debt of CHF 406.8 million, indicating a leveraged position common in real estate. The debt level suggests reliance on financing for portfolio growth, though Switzerland’s low-interest-rate environment may mitigate refinancing risks. The absence of capital expenditures could signal a conservative approach to liquidity management.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than aggressive, with a focus on managing its existing portfolio. A dividend per share of CHF 3.65 reflects a commitment to shareholder returns, supported by stable earnings. Given the mature nature of Switzerland’s real estate market, future growth may hinge on selective acquisitions or value-add developments rather than rapid expansion.

Valuation And Market Expectations

With a market capitalization of approximately CHF 319.8 million and a beta of 0.26, SF Urban Properties is perceived as a low-volatility investment, likely appealing to income-focused investors. The valuation reflects expectations of steady, risk-adjusted returns in line with Switzerland’s stable property market, though leverage could amplify risks in a downturn.

Strategic Advantages And Outlook

SF Urban Properties benefits from Switzerland’s resilient real estate market and its strategic focus on urban properties. The company’s disciplined management and low-beta profile position it well for stable long-term performance. However, high leverage and dependence on favorable financing conditions warrant caution. The outlook remains cautiously optimistic, contingent on sustained demand for Swiss real estate and prudent capital management.

Sources

Company filings, market 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